Can I retire at age 64 with 522,000?

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 $522,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.4%
1 years$43,106$42,722$42,348$41,982$41,625$41,207
2 years$21,340$20,942$20,557$20,184$19,821$19,401
3 years$14,085$13,686$13,302$12,932$12,576$12,165
4 years$10,459$10,061$9,680$9,317$8,969$8,572
5 years$8,283$7,888$7,512$7,156$6,818$6,435
6 years$6,833$6,441$6,071$5,723$5,395$5,027
7 years$5,798$5,409$5,045$4,705$4,388$4,034
8 years$5,022$4,637$4,279$3,947$3,640$3,302
9 years$4,419$4,037$3,685$3,362$3,065$2,742
10 years$3,937$3,558$3,213$2,898$2,612$2,303
11 years$3,542$3,168$2,829$2,522$2,246$1,952
12 years$3,214$2,843$2,510$2,212$1,947$1,666
13 years$2,936$2,569$2,243$1,953$1,697$1,431
14 years$2,699$2,336$2,015$1,734$1,488$1,235
15 years$2,493$2,134$1,819$1,546$1,310$1,070
16 years$2,313$1,958$1,650$1,384$1,158$931
17 years$2,154$1,803$1,501$1,244$1,027$812
18 years$2,013$1,666$1,370$1,121$913$710
19 years$1,887$1,544$1,254$1,013$814$622
20 years$1,774$1,435$1,151$917$727$546
21 years$1,672$1,336$1,059$833$650$480
22 years$1,579$1,247$976$757$583$423
23 years$1,494$1,167$901$689$523$373
24 years$1,417$1,093$833$629$470$329
25 years$1,346$1,026$772$574$423$291
26 years$1,280$964$716$525$381$257
27 years$1,220$907$665$481$344$227
28 years$1,163$855$618$440$310$201
29 years$1,111$807$575$404$280$178
30 years$1,063$762$536$371$253$158
31 years$1,017$720$499$340$229$140
32 years$975$681$466$313$207$124
33 years$935$645$435$288$187$110
34 years$897$612$406$265$170$98
35 years$862$580$380$244$154$87
36 years$829$551$356$224$139$77
37 years$798$523$333$207$126$69
38 years$768$497$312$191$114$61
39 years$740$473$292$176$104$54
40 years$714$450$274$162$94$48
41 years$688$428$257$150$85$43
42 years$665$408$241$138$77$38
43 years$642$388$226$127$70$34
44 years$620$370$212$118$64$30
45 years$600$353$199$109$58$27
46 years$580$337$187$100$53$24
47 years$561$321$176$93$48$21
48 years$543$307$165$86$43$19
49 years$526$293$155$79$39$17
50 years$510$280$146$73$36$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $522,000, adding $4,941 every year, while hoping to spend $34,645 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: 60/10/30 Blend
63$522,000$522,000$522,000$522,000
64$580,341$552,675$544,584$610,157
65$602,673$542,894$525,965$621,320
66$626,123$531,472$505,562$629,389
67$650,767$518,294$483,277$637,483
68$676,688$503,234$459,011$645,613
69$703,980$486,161$432,657$653,793
70$732,741$466,938$404,106$662,041
71$763,079$445,417$373,242$670,377
72$795,113$421,442$339,946$678,826
73$828,972$394,851$304,091$687,417
74$864,797$365,468$265,548$696,185
75$902,740$333,110$224,178$705,169
76$942,971$297,583$179,839$714,416
77$985,672$258,683$132,381$723,979
78$1,031,043$216,191$81,649$733,920
79$1,079,305$169,880$27,480$744,310
80$1,130,697$119,507$0$755,229
81$1,185,482$64,816$0$776,478
82$1,243,947$5,539$0$808,471
83$1,306,409$0$0$842,582
84$1,373,213$0$0$885,455
85$1,444,738$0$0$932,038
86$1,521,399$0$0$981,995
87$1,603,652$0$0$1,035,626
88$1,691,998$0$0$1,093,262
89$1,786,986$0$0$1,155,265
90$1,889,218$0$0$1,222,033
91$1,999,356$0$0$1,294,002
92$2,118,128$0$0$1,371,653
93$2,246,332$0$0$1,455,513
94$2,384,845$0$0$1,546,160
95$2,534,633$0$0$1,644,233
96$2,696,755$0$0$1,750,431
97$2,872,377$0$0$1,865,522
98$3,062,779$0$0$1,990,355
99$3,269,371$0$0$2,125,859
100$3,493,702$0$0$2,273,057