Can I retire at age 67 with 430,000?

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 $430,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.8%
1 years$35,509$35,193$34,884$34,583$34,289$34,030
2 years$17,579$17,251$16,934$16,626$16,328$16,067
3 years$11,603$11,274$10,957$10,653$10,359$10,104
4 years$8,615$8,288$7,974$7,675$7,388$7,141
5 years$6,823$6,498$6,188$5,895$5,616$5,378
6 years$5,629$5,306$5,001$4,714$4,444$4,215
7 years$4,776$4,456$4,156$3,876$3,614$3,394
8 years$4,137$3,819$3,525$3,251$2,998$2,787
9 years$3,640$3,325$3,036$2,769$2,525$2,323
10 years$3,243$2,931$2,647$2,387$2,151$1,958
11 years$2,918$2,610$2,330$2,078$1,850$1,666
12 years$2,648$2,342$2,068$1,822$1,603$1,427
13 years$2,419$2,117$1,847$1,609$1,398$1,231
14 years$2,223$1,924$1,660$1,428$1,226$1,066
15 years$2,053$1,758$1,499$1,274$1,079$928
16 years$1,905$1,613$1,359$1,140$954$810
17 years$1,774$1,485$1,236$1,025$846$709
18 years$1,658$1,372$1,129$923$752$623
19 years$1,555$1,272$1,033$834$670$548
20 years$1,461$1,182$948$756$599$483
21 years$1,377$1,101$872$686$536$427
22 years$1,301$1,028$804$624$480$378
23 years$1,231$961$742$568$431$334
24 years$1,167$900$686$518$387$297
25 years$1,109$845$636$473$349$263
26 years$1,055$794$590$433$314$234
27 years$1,005$747$548$396$283$208
28 years$958$704$509$363$255$185
29 years$915$664$474$333$231$165
30 years$875$627$441$305$208$147
31 years$838$593$411$280$188$131
32 years$803$561$384$258$170$116
33 years$770$532$358$237$154$104
34 years$739$504$335$218$140$93
35 years$710$478$313$201$127$83
36 years$683$454$293$185$115$74
37 years$657$431$274$170$104$66
38 years$633$409$257$157$94$59
39 years$610$389$240$145$85$52
40 years$588$370$225$133$77$47
41 years$567$353$211$123$70$42
42 years$547$336$198$114$64$37
43 years$529$320$186$105$58$33
44 years$511$305$175$97$53$30
45 years$494$291$164$89$48$27
46 years$478$277$154$83$43$24
47 years$462$265$145$76$39$21
48 years$447$253$136$71$36$19
49 years$433$241$128$65$32$17
50 years$420$231$120$60$29$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 67 starting with $430,000, adding $4,708 every year, while hoping to spend $22,442 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: 80/8/12 Blend
66$430,000$430,000$430,000$430,000
67$478,716$455,926$449,261$515,580
68$503,667$454,389$440,433$538,926
69$530,411$452,023$430,558$561,147
70$559,107$448,766$419,575$584,880
71$589,929$444,549$407,425$610,264
72$623,070$439,300$394,041$637,454
73$658,740$432,943$379,358$666,622
74$697,170$425,395$363,305$697,956
75$738,613$416,572$345,808$731,664
76$783,349$406,382$326,790$767,973
77$831,685$394,728$306,172$807,137
78$883,956$381,509$283,868$849,433
79$940,533$366,617$259,791$895,167
80$1,001,823$349,937$233,850$944,678
81$1,068,274$331,348$205,948$998,339
82$1,140,377$310,723$175,986$1,056,558
83$1,218,673$287,926$143,860$1,119,791
84$1,303,757$262,815$109,459$1,188,535
85$1,396,285$235,237$72,670$1,263,341
86$1,496,977$205,034$33,375$1,344,817
87$1,606,624$172,036$0$1,433,631
88$1,726,099$136,066$0$1,531,617
89$1,856,363$96,934$0$1,643,125
90$1,998,470$54,443$0$1,764,791
91$2,153,585$8,381$0$1,897,623
92$2,322,986$0$0$2,042,731
93$2,508,083$0$0$2,204,987
94$2,710,426$0$0$2,383,179
95$2,931,724$0$0$2,578,076
96$3,173,856$0$0$2,791,334
97$3,438,893$0$0$3,024,779
98$3,729,116$0$0$3,280,420
99$4,047,034$0$0$3,560,470
100$4,395,412$0$0$3,867,368