Can I retire at age 64 with 654,000?

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 $654,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.1%
1 years$54,007$53,526$53,056$52,598$52,151$51,478
2 years$26,736$26,238$25,755$25,288$24,834$24,157
3 years$17,647$17,147$16,666$16,202$15,756$15,095
4 years$13,103$12,605$12,128$11,673$11,237$10,599
5 years$10,378$9,882$9,412$8,966$8,542$7,928
6 years$8,561$8,070$7,606$7,170$6,759$6,170
7 years$7,265$6,777$6,321$5,895$5,497$4,932
8 years$6,292$5,809$5,361$4,945$4,560$4,020
9 years$5,537$5,058$4,617$4,212$3,840$3,325
10 years$4,932$4,458$4,025$3,631$3,272$2,781
11 years$4,438$3,969$3,544$3,160$2,814$2,347
12 years$4,027$3,562$3,145$2,772$2,439$1,995
13 years$3,679$3,219$2,810$2,447$2,127$1,705
14 years$3,381$2,926$2,525$2,172$1,864$1,465
15 years$3,123$2,673$2,279$1,937$1,641$1,263
16 years$2,897$2,453$2,067$1,735$1,451$1,093
17 years$2,699$2,259$1,881$1,558$1,286$949
18 years$2,522$2,087$1,717$1,404$1,144$826
19 years$2,365$1,934$1,572$1,269$1,019$720
20 years$2,223$1,797$1,442$1,149$911$629
21 years$2,095$1,674$1,327$1,043$815$550
22 years$1,978$1,563$1,223$948$730$482
23 years$1,872$1,462$1,129$864$656$422
24 years$1,775$1,370$1,044$788$589$371
25 years$1,686$1,285$967$719$530$326
26 years$1,604$1,208$897$658$478$286
27 years$1,528$1,137$833$602$431$252
28 years$1,458$1,071$774$552$389$222
29 years$1,392$1,011$720$506$351$195
30 years$1,331$954$671$464$317$172
31 years$1,274$902$626$426$287$152
32 years$1,221$854$584$392$259$134
33 years$1,171$808$545$360$235$118
34 years$1,124$766$509$332$212$104
35 years$1,080$727$476$305$192$92
36 years$1,039$690$445$281$174$81
37 years$999$655$417$259$158$72
38 years$962$623$390$239$143$63
39 years$927$592$366$220$130$56
40 years$894$563$343$203$118$49
41 years$863$536$321$187$107$44
42 years$833$511$302$173$97$39
43 years$804$487$283$160$88$34
44 years$777$464$266$147$80$30
45 years$751$442$249$136$73$27
46 years$727$422$234$126$66$24
47 years$703$403$220$116$60$21
48 years$681$384$207$107$54$18
49 years$659$367$194$99$49$16
50 years$639$351$183$92$45$14

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 64 starting with $654,000, adding $2,232 every year, while hoping to spend $34,022 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: 31/48/21 Blend
63$654,000$654,000$654,000$654,000
64$723,010$688,348$678,211$740,644
65$760,558$685,878$664,732$751,696
66$800,796$682,147$649,661$760,363
67$843,961$677,056$632,909$768,984
68$890,316$670,503$614,383$777,575
69$940,148$662,378$593,985$786,157
70$993,772$652,563$571,612$794,759
71$1,051,534$640,936$547,158$803,413
72$1,113,815$627,366$520,512$812,158
73$1,181,031$611,713$491,556$821,043
74$1,253,642$593,833$460,169$830,124
75$1,332,151$573,569$426,223$839,467
76$1,417,114$550,757$389,584$849,151
77$1,509,139$525,224$350,115$859,266
78$1,608,897$496,785$307,669$869,916
79$1,717,123$465,246$262,094$881,222
80$1,834,627$430,401$213,233$893,324
81$1,962,302$392,034$160,919$906,380
82$2,101,126$349,913$104,979$920,572
83$2,252,179$303,796$45,234$936,108
84$2,416,646$253,427$0$953,221
85$2,595,834$198,535$0$976,331
86$2,791,178$138,832$0$1,012,675
87$3,004,260$74,017$0$1,052,494
88$3,236,821$3,770$0$1,096,221
89$3,490,776$0$0$1,144,341
90$3,768,234$0$0$1,235,555
91$4,071,517$0$0$1,337,532
92$4,403,180$0$0$1,449,153
93$4,766,039$0$0$1,571,379
94$5,163,193$0$0$1,705,265
95$5,598,053$0$0$1,851,977
96$6,074,377$0$0$2,012,795
97$6,596,304$0$0$2,189,132
98$7,168,391$0$0$2,382,544
99$7,795,659$0$0$2,594,741
100$8,483,634$0$0$2,827,613