Can I retire at age 60 with 415,000?

Use the below retirement simulation to view the chances of a successful retirement.
Confused? Try the simple retirement calculator
About Your Retirement ?
Current Age
Retirement Age
Current Savings $
Annual Deposits $
Annual Withdrawals $
Stock market crash:
Portfolio ?
% in Stocks:
% in Bonds:
% in Cash:
Modify Stock Returns:
0%
Modify Bond Returns:
0%
Modify Cash Returns:
0%
Modify Inflation:
0%
How much money do I need to retire?

This retirement calculator runs simulations based on past data from the S&P 500, 10 Year Treasury Bond, 3 month T-Bill, and US inflation. For each year of each simulation, a random return and inflation amount is chosen.

How to use: Enter your current age and the age when you retire. Then enter your current savings, the amount that you can save annually before you retire, and the amount that you plan to withdraw after retirement. Your annual deposits and withdrawals take inflation into account. For example, if you need $50,000 to live on in retirement using today's dollars, we will automatically take into account the cost of living for your retirement years. The same is true for your annual deposits. Next, decide if you'd like to simulate a stock market crash.

In the portfolio section, choose the makeup of your portfolio with stocks, bonds, and cash. Cash assumes that your money is stored in a savings account. You can then alter the future returns and inflation. For example, if the market has historically returned about 10%, but you think the future will be worse, modify the stock returns by -3%, and the future returns will average out to 7%. Investment fees can also lower stock market returns. Many index funds and ETFs offer extremely low fees and expenses.

Many people receive income in retirement, such as social security, pension plans, part time jobs, annuities, and other benefits. This would allow you to take out smaller distributions every year. Please note that taxes must also be considered, but are not used in this simulation. A 401k, Roth IRA, and Traditional IRA are taxed differently than a standard investment account, as are dividends.

Note: This assumes that the future is at least somewhat like the past. In reality, anything could happen. The Soviet Union collapsed, Japan's Nikkei Index is still well below its 1989 peak. Numerous other markets have changed drastically and never recovered. However, this online tool is helpful in retirement planning and estimating how much you might need for retirement, especially those hoping to retire early. We recommend receiving advice from a financial planner.

Want to retire with $415,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.2%
1 years$34,270$33,965$33,667$33,377$33,093$32,518
2 years$16,966$16,650$16,343$16,046$15,758$15,181
3 years$11,198$10,881$10,575$10,281$9,998$9,436
4 years$8,315$7,998$7,696$7,407$7,131$6,589
5 years$6,585$6,271$5,972$5,689$5,420$4,900
6 years$5,433$5,121$4,827$4,550$4,289$3,791
7 years$4,610$4,300$4,011$3,741$3,488$3,012
8 years$3,993$3,686$3,402$3,138$2,894$2,439
9 years$3,513$3,209$2,930$2,673$2,437$2,004
10 years$3,130$2,829$2,554$2,304$2,076$1,665
11 years$2,816$2,518$2,249$2,005$1,786$1,396
12 years$2,555$2,260$1,996$1,759$1,548$1,178
13 years$2,334$2,043$1,783$1,553$1,349$1,000
14 years$2,145$1,857$1,602$1,378$1,183$852
15 years$1,982$1,696$1,446$1,229$1,042$730
16 years$1,839$1,556$1,311$1,101$921$627
17 years$1,712$1,433$1,193$989$816$540
18 years$1,600$1,324$1,089$891$726$466
19 years$1,500$1,227$997$805$647$403
20 years$1,410$1,141$915$729$578$349
21 years$1,329$1,062$842$662$517$303
22 years$1,255$992$776$602$463$263
23 years$1,188$928$716$548$416$229
24 years$1,127$869$663$500$374$199
25 years$1,070$816$614$457$336$173
26 years$1,018$767$569$417$303$151
27 years$970$721$528$382$273$132
28 years$925$680$491$350$247$115
29 years$883$641$457$321$223$100
30 years$845$606$426$295$201$88
31 years$809$572$397$271$182$77
32 years$775$542$370$249$165$67
33 years$743$513$346$229$149$58
34 years$713$486$323$210$135$51
35 years$685$461$302$194$122$45
36 years$659$438$283$178$111$39
37 years$634$416$265$164$100$34
38 years$611$395$248$151$91$30
39 years$588$376$232$140$82$26
40 years$567$357$218$129$75$23
41 years$547$340$204$119$68$20
42 years$528$324$191$110$62$18
43 years$510$309$180$101$56$15
44 years$493$294$169$94$51$13
45 years$477$281$158$86$46$12
46 years$461$268$149$80$42$10
47 years$446$255$140$74$38$9
48 years$432$244$131$68$34$8
49 years$418$233$123$63$31$7
50 years$405$222$116$58$28$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 60 starting with $415,000, adding $3,572 every year, while hoping to spend $35,889 every year in retirement. These numbers increase with inflation.
Reality usually performs much different than the expected returns. This uses historical averages, but anything can happen. In general, riskier investments have greater returns on average, but more volatility in the short term.
Age Total: 100% Stocks Total: 100% Bonds Total: 100% Cash Total: 41/33/26 Blend
59$415,000$415,000$415,000$415,000
60$461,015$439,020$432,587$476,266
61$469,852$422,346$408,893$470,913
62$478,389$403,652$383,203$461,476
63$486,555$382,802$355,411$450,562
64$494,275$359,650$325,408$438,059
65$501,462$334,044$293,080$423,843
66$508,020$305,821$258,307$407,784
67$513,843$274,811$220,965$389,739
68$518,810$240,833$180,923$369,558
69$522,790$203,695$138,045$347,078
70$525,634$163,195$92,189$322,124
71$527,178$119,121$43,207$294,509
72$527,240$71,247$0$264,030
73$525,616$19,336$0$232,985
74$522,080$0$0$211,581
75$516,385$0$0$200,999
76$508,251$0$0$196,306
77$497,372$0$0$190,341
78$483,409$0$0$182,949
79$465,982$0$0$173,958
80$444,677$0$0$163,179
81$419,029$0$0$150,403
82$388,530$0$0$135,396
83$352,612$0$0$117,903
84$310,650$0$0$97,640
85$261,954$0$0$74,292
86$205,759$0$0$47,514
87$141,220$0$0$16,922
88$67,404$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0