Can I retire at age 62 with 438,000?

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 $438,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.3%
1 years$36,170$35,847$35,533$35,226$34,927$34,166
2 years$17,906$17,572$17,249$16,936$16,632$15,869
3 years$11,819$11,484$11,161$10,851$10,552$9,811
4 years$8,776$8,442$8,123$7,817$7,526$6,812
5 years$6,950$6,618$6,303$6,005$5,721$5,037
6 years$5,734$5,404$5,094$4,802$4,527$3,874
7 years$4,865$4,539$4,233$3,948$3,681$3,059
8 years$4,214$3,890$3,590$3,312$3,054$2,462
9 years$3,708$3,387$3,092$2,821$2,572$2,009
10 years$3,303$2,986$2,696$2,432$2,191$1,658
11 years$2,972$2,658$2,373$2,116$1,885$1,380
12 years$2,697$2,386$2,106$1,856$1,633$1,156
13 years$2,464$2,156$1,882$1,639$1,424$974
14 years$2,264$1,960$1,691$1,455$1,248$825
15 years$2,092$1,790$1,527$1,297$1,099$701
16 years$1,941$1,643$1,384$1,162$972$597
17 years$1,807$1,513$1,259$1,044$861$510
18 years$1,689$1,398$1,150$941$766$437
19 years$1,584$1,295$1,053$850$683$375
20 years$1,489$1,204$966$770$610$322
21 years$1,403$1,121$888$699$546$277
22 years$1,325$1,047$819$635$489$238
23 years$1,254$979$756$578$439$206
24 years$1,189$917$699$528$395$177
25 years$1,129$861$648$482$355$153
26 years$1,074$809$601$441$320$132
27 years$1,023$761$558$403$288$114
28 years$976$717$519$369$260$99
29 years$932$677$483$339$235$86
30 years$892$639$449$311$212$74
31 years$853$604$419$286$192$64
32 years$818$572$391$262$174$56
33 years$784$541$365$241$157$48
34 years$753$513$341$222$142$42
35 years$723$487$319$204$129$36
36 years$696$462$298$188$117$31
37 years$669$439$279$173$106$27
38 years$645$417$261$160$96$23
39 years$621$397$245$147$87$20
40 years$599$377$230$136$79$18
41 years$578$359$215$125$72$15
42 years$558$342$202$116$65$13
43 years$539$326$190$107$59$11
44 years$520$311$178$99$54$10
45 years$503$296$167$91$49$9
46 years$487$283$157$84$44$7
47 years$471$270$147$78$40$6
48 years$456$257$138$72$36$6
49 years$441$246$130$66$33$5
50 years$428$235$122$61$30$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 62 starting with $438,000, adding $6,745 every year, while hoping to spend $31,728 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: 43/33/24 Blend
61$438,000$438,000$438,000$438,000
62$489,633$466,419$459,630$507,011
63$505,818$455,516$441,270$509,123
64$522,589$443,014$421,231$507,845
65$539,975$428,803$399,423$505,829
66$558,002$412,765$375,754$503,026
67$576,701$394,773$350,124$499,381
68$596,104$374,696$322,433$494,838
69$616,244$352,393$292,571$489,339
70$637,157$327,717$260,429$482,821
71$658,882$300,510$225,888$475,220
72$681,461$270,607$188,828$466,468
73$704,936$237,834$149,120$456,493
74$729,356$202,004$106,632$445,222
75$754,771$162,923$61,225$432,575
76$781,236$120,384$12,754$418,472
77$808,808$74,170$0$402,828
78$837,552$24,049$0$395,533
79$867,534$0$0$390,649
80$898,827$0$0$395,826
81$931,511$0$0$410,365
82$965,670$0$0$425,574
83$1,001,396$0$0$441,495
84$1,038,789$0$0$458,173
85$1,077,957$0$0$475,660
86$1,119,016$0$0$494,010
87$1,162,092$0$0$513,280
88$1,207,325$0$0$533,536
89$1,254,861$0$0$554,847
90$1,304,865$0$0$577,289
91$1,357,513$0$0$600,944
92$1,412,996$0$0$625,902
93$1,471,524$0$0$652,261
94$1,533,327$0$0$680,128
95$1,598,652$0$0$709,619
96$1,667,771$0$0$740,863
97$1,740,981$0$0$773,997
98$1,818,606$0$0$809,174
99$1,901,000$0$0$846,561
100$1,988,551$0$0$886,339