Can I retire at age 64 with 457,000?

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 $457,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.3%
1 years$37,739$37,402$37,075$36,754$36,442$35,503
2 years$18,682$18,335$17,997$17,670$17,353$16,414
3 years$12,331$11,982$11,645$11,322$11,010$10,099
4 years$9,156$8,808$8,475$8,157$7,852$6,977
5 years$7,252$6,906$6,577$6,265$5,969$5,132
6 years$5,983$5,639$5,315$5,010$4,723$3,925
7 years$5,076$4,736$4,417$4,119$3,841$3,082
8 years$4,397$4,059$3,746$3,455$3,187$2,466
9 years$3,869$3,534$3,226$2,943$2,684$2,001
10 years$3,447$3,115$2,813$2,537$2,287$1,641
11 years$3,101$2,773$2,476$2,208$1,967$1,357
12 years$2,814$2,489$2,198$1,937$1,704$1,130
13 years$2,571$2,250$1,963$1,710$1,486$945
14 years$2,363$2,045$1,764$1,518$1,303$795
15 years$2,182$1,868$1,593$1,354$1,147$670
16 years$2,025$1,714$1,444$1,212$1,014$567
17 years$1,886$1,578$1,314$1,089$899$481
18 years$1,762$1,458$1,200$981$799$409
19 years$1,652$1,352$1,098$887$712$348
20 years$1,553$1,256$1,008$803$636$297
21 years$1,464$1,170$927$729$569$253
22 years$1,382$1,092$854$663$510$217
23 years$1,308$1,021$789$604$458$185
24 years$1,241$957$730$551$412$159
25 years$1,178$898$676$503$371$136
26 years$1,121$844$627$460$334$116
27 years$1,068$794$582$421$301$100
28 years$1,019$749$541$386$272$86
29 years$973$706$503$354$245$73
30 years$930$667$469$324$222$63
31 years$890$630$437$298$200$54
32 years$853$597$408$274$181$46
33 years$818$565$381$252$164$40
34 years$786$535$356$232$148$34
35 years$755$508$333$213$134$29
36 years$726$482$311$196$122$25
37 years$698$458$291$181$110$22
38 years$673$435$273$167$100$19
39 years$648$414$256$154$91$16
40 years$625$394$240$142$82$14
41 years$603$375$225$131$75$12
42 years$582$357$211$121$68$10
43 years$562$340$198$112$62$9
44 years$543$324$186$103$56$8
45 years$525$309$174$95$51$6
46 years$508$295$164$88$46$6
47 years$491$281$154$81$42$5
48 years$476$269$145$75$38$4
49 years$461$256$136$69$34$4
50 years$446$245$128$64$31$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $457,000, adding $4,211 every year, while hoping to spend $29,827 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: 40/39/21 Blend
63$457,000$457,000$457,000$457,000
64$507,958$483,737$476,653$524,969
65$528,034$475,704$460,885$529,525
66$549,158$466,278$443,590$531,294
67$571,405$455,359$424,683$532,599
68$594,858$442,842$404,080$533,416
69$619,607$428,614$381,689$533,718
70$645,747$412,557$357,417$533,479
71$673,387$394,545$331,164$532,675
72$702,642$374,448$302,827$531,279
73$733,639$352,123$272,300$529,267
74$766,517$327,423$239,468$526,614
75$801,426$300,192$204,215$523,299
76$838,533$270,263$166,417$519,299
77$878,019$237,461$125,948$514,596
78$920,082$201,601$82,672$509,171
79$964,939$162,489$36,450$503,011
80$1,012,828$119,916$0$496,105
81$1,064,010$73,666$0$491,330
82$1,118,771$23,508$0$494,702
83$1,177,424$0$0$498,083
84$1,240,313$0$0$514,739
85$1,307,814$0$0$543,485
86$1,380,341$0$0$574,416
87$1,458,348$0$0$607,729
88$1,542,335$0$0$643,645
89$1,632,848$0$0$682,402
90$1,730,489$0$0$724,265
91$1,835,919$0$0$769,525
92$1,949,863$0$0$818,500
93$2,073,120$0$0$871,540
94$2,206,568$0$0$929,031
95$2,351,169$0$0$991,398
96$2,507,986$0$0$1,059,105
97$2,678,182$0$0$1,132,665
98$2,863,042$0$0$1,212,644
99$3,063,976$0$0$1,299,659
100$3,282,536$0$0$1,394,396