Can I retire at age 58 with 10,900,000?

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 $10,900,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.7%
1 years$900,112$892,094$884,272$876,637$869,181$848,859
2 years$445,600$437,301$429,258$421,460$413,896$393,537
3 years$294,116$285,781$277,758$270,033$262,593$242,833
4 years$218,389$210,079$202,137$194,544$187,283$168,275
5 years$172,964$164,705$156,867$149,428$142,370$124,167
6 years$142,691$134,494$126,772$119,499$112,652$95,273
7 years$121,076$112,948$105,348$98,247$91,616$75,063
8 years$104,872$96,817$89,343$82,417$76,005$60,271
9 years$92,275$84,297$76,951$70,201$64,007$49,080
10 years$82,204$74,303$67,088$60,514$54,537$40,401
11 years$73,969$66,148$59,063$52,665$46,904$33,539
12 years$67,112$59,371$52,417$46,194$40,646$28,031
13 years$61,314$53,654$46,831$40,783$35,444$23,555
14 years$56,349$48,770$42,078$36,202$31,070$19,882
15 years$52,049$44,552$37,991$32,286$27,356$16,843
16 years$48,291$40,876$34,444$28,909$24,178$14,312
17 years$44,978$37,645$31,343$25,974$21,438$12,192
18 years$42,037$34,786$28,612$23,408$19,061$10,409
19 years$39,408$32,239$26,193$21,151$16,990$8,902
20 years$37,046$29,958$24,039$19,156$15,176$7,625
21 years$34,911$27,905$22,111$17,386$13,580$6,539
22 years$32,972$26,048$20,379$15,808$12,173$5,615
23 years$31,205$24,362$18,816$14,396$10,927$4,825
24 years$29,588$22,826$17,402$13,130$9,822$4,150
25 years$28,102$21,421$16,117$11,991$8,838$3,572
26 years$26,733$20,132$14,948$10,964$7,961$3,076
27 years$25,467$18,947$13,881$10,036$7,177$2,650
28 years$24,294$17,853$12,904$9,195$6,476$2,284
29 years$23,203$16,843$12,008$8,432$5,848$1,970
30 years$22,188$15,906$11,185$7,738$5,284$1,699
31 years$21,239$15,037$10,428$7,107$4,777$1,466
32 years$20,352$14,228$9,729$6,532$4,321$1,265
33 years$19,520$13,474$9,084$6,006$3,911$1,092
34 years$18,739$12,770$8,488$5,526$3,541$943
35 years$18,004$12,112$7,935$5,087$3,207$814
36 years$17,312$11,496$7,423$4,685$2,906$703
37 years$16,658$10,919$6,948$4,317$2,634$607
38 years$16,041$10,377$6,507$3,979$2,388$525
39 years$15,456$9,867$6,096$3,669$2,165$453
40 years$14,902$9,388$5,714$3,384$1,964$391
41 years$14,376$8,936$5,358$3,122$1,782$338
42 years$13,877$8,511$5,026$2,881$1,617$292
43 years$13,403$8,109$4,716$2,660$1,467$252
44 years$12,951$7,730$4,427$2,456$1,332$218
45 years$12,520$7,371$4,157$2,268$1,209$189
46 years$12,110$7,032$3,904$2,095$1,098$163
47 years$11,718$6,710$3,668$1,936$997$141
48 years$11,343$6,406$3,447$1,789$905$122
49 years$10,985$6,117$3,240$1,653$822$105
50 years$10,642$5,843$3,046$1,528$747$91

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $10,900,000, adding $6,708 every year, while hoping to spend $46,460 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: 48/40/12 Blend
57$10,900,000$10,900,000$10,900,000$10,900,000
58$12,018,719$11,441,019$11,272,069$12,555,533
59$13,195,196$11,952,196$11,600,251$13,437,123
60$14,490,115$12,486,864$11,937,869$14,388,415
61$15,915,511$13,046,123$12,285,191$15,420,249
62$17,484,640$13,631,130$12,642,492$16,540,157
63$19,212,111$14,243,094$13,010,053$17,756,409
64$21,114,021$14,883,280$13,388,165$19,078,087
65$23,208,108$15,553,018$13,777,125$20,515,167
66$25,513,916$16,253,696$14,177,240$22,078,611
67$28,052,982$16,986,774$14,588,824$23,780,460
68$30,849,036$17,753,777$15,012,200$25,633,947
69$33,928,230$18,556,304$15,447,701$27,653,618
70$37,319,379$19,396,032$15,895,668$29,855,461
71$41,054,234$20,274,716$16,356,451$32,257,051
72$45,167,785$21,194,196$16,830,412$34,877,714
73$49,698,588$22,156,401$17,317,919$37,738,698
74$54,689,130$23,163,350$17,819,355$40,863,373
75$60,186,227$24,217,160$18,335,109$44,277,440
76$66,241,470$25,320,049$18,865,583$48,009,169
77$72,911,710$26,474,341$19,411,190$52,089,657
78$80,259,593$27,682,472$19,972,354$56,553,119
79$88,354,153$28,946,995$20,549,509$61,437,193
80$97,271,463$30,270,584$21,143,104$66,783,299
81$107,095,351$31,656,042$21,753,598$72,637,012
82$117,918,196$33,106,307$22,381,462$79,048,486
83$129,841,793$34,624,457$23,027,182$86,072,921
84$142,978,319$36,213,719$23,691,256$93,771,068
85$157,451,390$37,877,473$24,374,195$102,209,799
86$173,397,226$39,619,264$25,076,525$111,462,720
87$190,965,940$41,442,805$25,798,786$121,610,860
88$210,322,953$43,351,989$26,541,531$132,743,424
89$231,650,552$45,350,895$27,305,331$144,958,616
90$255,149,619$47,443,799$28,090,770$158,364,562
91$281,041,518$49,635,183$28,898,449$173,080,309
92$309,570,189$51,929,744$29,728,984$189,236,941
93$341,004,452$54,332,404$30,583,008$206,978,795
94$375,640,540$56,848,326$31,461,173$226,464,816
95$413,804,899$59,482,917$32,364,145$247,870,030
96$455,857,266$62,241,848$33,292,612$271,387,191
97$502,194,069$65,131,060$34,247,276$297,228,574
98$553,252,166$68,156,784$35,228,862$325,627,962
99$609,512,969$71,325,549$36,238,111$356,842,836
100$671,506,990$74,644,199$37,275,786$391,156,782