Can I retire at age 65 with 492,000?

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 $492,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17%
1 years$40,629$40,267$39,914$39,569$39,233$38,114
2 years$20,113$19,739$19,376$19,024$18,682$17,564
3 years$13,276$12,899$12,537$12,189$11,853$10,770
4 years$9,858$9,482$9,124$8,781$8,454$7,415
5 years$7,807$7,434$7,081$6,745$6,426$5,434
6 years$6,441$6,071$5,722$5,394$5,085$4,140
7 years$5,465$5,098$4,755$4,435$4,135$3,238
8 years$4,734$4,370$4,033$3,720$3,431$2,580
9 years$4,165$3,805$3,473$3,169$2,889$2,084
10 years$3,710$3,354$3,028$2,731$2,462$1,702
11 years$3,339$2,986$2,666$2,377$2,117$1,401
12 years$3,029$2,680$2,366$2,085$1,835$1,161
13 years$2,768$2,422$2,114$1,841$1,600$967
14 years$2,543$2,201$1,899$1,634$1,402$809
15 years$2,349$2,011$1,715$1,457$1,235$679
16 years$2,180$1,845$1,555$1,305$1,091$572
17 years$2,030$1,699$1,415$1,172$968$483
18 years$1,897$1,570$1,291$1,057$860$408
19 years$1,779$1,455$1,182$955$767$346
20 years$1,672$1,352$1,085$865$685$293
21 years$1,576$1,260$998$785$613$249
22 years$1,488$1,176$920$714$549$212
23 years$1,409$1,100$849$650$493$180
24 years$1,336$1,030$785$593$443$153
25 years$1,268$967$727$541$399$130
26 years$1,207$909$675$495$359$111
27 years$1,150$855$627$453$324$95
28 years$1,097$806$582$415$292$81
29 years$1,047$760$542$381$264$69
30 years$1,001$718$505$349$239$59
31 years$959$679$471$321$216$50
32 years$919$642$439$295$195$43
33 years$881$608$410$271$177$37
34 years$846$576$383$249$160$31
35 years$813$547$358$230$145$27
36 years$781$519$335$211$131$23
37 years$752$493$314$195$119$19
38 years$724$468$294$180$108$17
39 years$698$445$275$166$98$14
40 years$673$424$258$153$89$12
41 years$649$403$242$141$80$10
42 years$626$384$227$130$73$9
43 years$605$366$213$120$66$8
44 years$585$349$200$111$60$6
45 years$565$333$188$102$55$6
46 years$547$317$176$95$50$5
47 years$529$303$166$87$45$4
48 years$512$289$156$81$41$3
49 years$496$276$146$75$37$3
50 years$480$264$137$69$34$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 65 starting with $492,000, adding $5,950 every year, while hoping to spend $33,508 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: 58/32/10 Blend
64$492,000$492,000$492,000$492,000
65$548,321$522,245$514,619$578,478
66$568,598$512,183$496,207$589,425
67$589,820$500,505$476,055$597,074
68$612,048$487,096$454,069$604,599
69$635,348$471,835$430,151$611,990
70$659,792$454,594$404,200$619,241
71$685,458$435,236$376,108$626,344
72$712,431$413,619$345,764$633,293
73$740,802$389,589$313,050$640,086
74$770,672$362,987$277,845$646,718
75$802,149$333,642$240,022$653,190
76$835,352$301,375$199,447$659,503
77$870,411$265,995$155,981$665,663
78$907,466$227,301$109,479$671,676
79$946,671$185,083$59,790$677,554
80$988,194$139,114$6,756$683,314
81$1,032,219$89,160$0$688,976
82$1,078,946$34,970$0$699,885
83$1,128,595$0$0$711,871
84$1,181,405$0$0$732,624
85$1,237,639$0$0$767,859
86$1,297,585$0$0$805,443
87$1,361,557$0$0$845,578
88$1,429,900$0$0$888,483
89$1,502,992$0$0$934,398
90$1,581,247$0$0$983,589
91$1,665,121$0$0$1,036,345
92$1,755,111$0$0$1,092,983
93$1,851,765$0$0$1,153,852
94$1,955,683$0$0$1,219,336
95$2,067,524$0$0$1,289,855
96$2,188,012$0$0$1,365,870
97$2,317,943$0$0$1,447,889
98$2,458,189$0$0$1,536,469
99$2,609,711$0$0$1,632,222
100$2,773,562$0$0$1,735,822