Can I retire at age 61 with 454,000?

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 $454,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.2%
1 years$37,491$37,157$36,831$36,513$36,203$35,869
2 years$18,560$18,214$17,879$17,554$17,239$16,904
3 years$12,250$11,903$11,569$11,247$10,937$10,609
4 years$9,096$8,750$8,419$8,103$7,801$7,483
5 years$7,204$6,860$6,534$6,224$5,930$5,624
6 years$5,943$5,602$5,280$4,977$4,692$4,398
7 years$5,043$4,704$4,388$4,092$3,816$3,533
8 years$4,368$4,033$3,721$3,433$3,166$2,895
9 years$3,843$3,511$3,205$2,924$2,666$2,407
10 years$3,424$3,095$2,794$2,520$2,272$2,024
11 years$3,081$2,755$2,460$2,194$1,954$1,718
12 years$2,795$2,473$2,183$1,924$1,693$1,468
13 years$2,554$2,235$1,951$1,699$1,476$1,263
14 years$2,347$2,031$1,753$1,508$1,294$1,091
15 years$2,168$1,856$1,582$1,345$1,139$947
16 years$2,011$1,703$1,435$1,204$1,007$824
17 years$1,873$1,568$1,305$1,082$893$720
18 years$1,751$1,449$1,192$975$794$630
19 years$1,641$1,343$1,091$881$708$553
20 years$1,543$1,248$1,001$798$632$486
21 years$1,454$1,162$921$724$566$428
22 years$1,373$1,085$849$658$507$378
23 years$1,300$1,015$784$600$455$334
24 years$1,232$951$725$547$409$295
25 years$1,170$892$671$499$368$261
26 years$1,113$839$623$457$332$231
27 years$1,061$789$578$418$299$205
28 years$1,012$744$537$383$270$182
29 years$966$702$500$351$244$161
30 years$924$663$466$322$220$143
31 years$885$626$434$296$199$127
32 years$848$593$405$272$180$113
33 years$813$561$378$250$163$100
34 years$781$532$354$230$147$89
35 years$750$504$331$212$134$79
36 years$721$479$309$195$121$71
37 years$694$455$289$180$110$63
38 years$668$432$271$166$99$56
39 years$644$411$254$153$90$50
40 years$621$391$238$141$82$44
41 years$599$372$223$130$74$39
42 years$578$354$209$120$67$35
43 years$558$338$196$111$61$31
44 years$539$322$184$102$55$28
45 years$521$307$173$94$50$25
46 years$504$293$163$87$46$22
47 years$488$279$153$81$42$20
48 years$472$267$144$74$38$18
49 years$458$255$135$69$34$16
50 years$443$243$127$64$31$14

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 61 starting with $454,000, adding $6,929 every year, while hoping to spend $39,695 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: 63/12/25 Blend
60$454,000$454,000$454,000$454,000
61$507,455$483,393$476,356$535,673
62$516,981$464,844$450,079$537,039
63$526,147$444,056$421,591$533,530
64$534,876$420,877$390,776$528,818
65$543,080$395,147$357,514$522,792
66$550,661$366,695$321,677$515,329
67$557,508$335,344$283,134$506,296
68$563,501$300,902$241,745$495,549
69$568,502$263,170$197,368$482,931
70$572,361$221,937$149,851$468,272
71$574,908$176,978$99,037$451,386
72$575,955$128,058$44,763$432,070
73$575,296$74,926$0$410,105
74$572,698$17,319$0$388,760
75$567,905$0$0$377,236
76$560,632$0$0$369,290
77$550,563$0$0$361,672
78$537,349$0$0$351,850
79$520,602$0$0$339,555
80$499,893$0$0$324,489
81$474,746$0$0$306,319
82$444,636$0$0$284,682
83$408,980$0$0$259,171
84$367,137$0$0$229,341
85$318,393$0$0$194,695
86$261,962$0$0$154,687
87$196,974$0$0$108,713
88$122,469$0$0$56,104
89$37,385$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