Can I retire at age 58 with 1,100,000?

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 $1,100,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.3%
1 years$90,837$90,028$89,238$88,468$87,716$85,456
2 years$44,969$44,131$43,320$42,533$41,769$39,508
3 years$29,681$28,840$28,031$27,251$26,500$24,308
4 years$22,039$21,201$20,399$19,633$18,900$16,794
5 years$17,455$16,622$15,831$15,080$14,368$12,353
6 years$14,400$13,573$12,793$12,060$11,369$9,447
7 years$12,219$11,398$10,631$9,915$9,246$7,418
8 years$10,583$9,771$9,016$8,317$7,670$5,935
9 years$9,312$8,507$7,766$7,084$6,459$4,816
10 years$8,296$7,499$6,770$6,107$5,504$3,950
11 years$7,465$6,675$5,960$5,315$4,733$3,266
12 years$6,773$5,992$5,290$4,662$4,102$2,719
13 years$6,188$5,415$4,726$4,116$3,577$2,276
14 years$5,687$4,922$4,246$3,653$3,135$1,913
15 years$5,253$4,496$3,834$3,258$2,761$1,614
16 years$4,873$4,125$3,476$2,917$2,440$1,365
17 years$4,539$3,799$3,163$2,621$2,163$1,158
18 years$4,242$3,510$2,887$2,362$1,924$984
19 years$3,977$3,253$2,643$2,135$1,715$838
20 years$3,739$3,023$2,426$1,933$1,531$715
21 years$3,523$2,816$2,231$1,755$1,371$610
22 years$3,327$2,629$2,057$1,595$1,228$521
23 years$3,149$2,459$1,899$1,453$1,103$446
24 years$2,986$2,304$1,756$1,325$991$382
25 years$2,836$2,162$1,627$1,210$892$327
26 years$2,698$2,032$1,509$1,106$803$280
27 years$2,570$1,912$1,401$1,013$724$240
28 years$2,452$1,802$1,302$928$654$206
29 years$2,342$1,700$1,212$851$590$177
30 years$2,239$1,605$1,129$781$533$152
31 years$2,143$1,517$1,052$717$482$130
32 years$2,054$1,436$982$659$436$112
33 years$1,970$1,360$917$606$395$96
34 years$1,891$1,289$857$558$357$83
35 years$1,817$1,222$801$513$324$71
36 years$1,747$1,160$749$473$293$61
37 years$1,681$1,102$701$436$266$52
38 years$1,619$1,047$657$402$241$45
39 years$1,560$996$615$370$218$39
40 years$1,504$947$577$342$198$33
41 years$1,451$902$541$315$180$29
42 years$1,400$859$507$291$163$25
43 years$1,353$818$476$268$148$21
44 years$1,307$780$447$248$134$18
45 years$1,264$744$419$229$122$16
46 years$1,222$710$394$211$111$13
47 years$1,183$677$370$195$101$12
48 years$1,145$646$348$180$91$10
49 years$1,109$617$327$167$83$9
50 years$1,074$590$307$154$75$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $1,100,000, adding $6,831 every year, while hoping to spend $50,087 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: 42/44/14 Blend
57$1,100,000$1,100,000$1,100,000$1,100,000
58$1,219,246$1,160,946$1,143,896$1,265,186
59$1,290,317$1,164,540$1,128,925$1,301,742
60$1,366,959$1,166,632$1,111,773$1,335,814
61$1,449,686$1,167,094$1,092,315$1,371,621
62$1,539,065$1,165,793$1,070,418$1,409,344
63$1,635,719$1,162,586$1,045,946$1,449,186
64$1,740,331$1,157,322$1,018,754$1,491,371
65$1,853,653$1,149,839$988,691$1,536,153
66$1,976,512$1,139,967$955,598$1,583,812
67$2,109,816$1,127,526$919,311$1,634,662
68$2,254,567$1,112,324$879,657$1,689,053
69$2,411,863$1,094,158$836,456$1,747,373
70$2,582,913$1,072,812$789,518$1,810,057
71$2,769,050$1,048,060$738,646$1,877,586
72$2,971,737$1,019,658$683,635$1,950,498
73$3,192,586$987,353$624,268$2,029,389
74$3,433,370$950,874$560,321$2,114,922
75$3,696,041$909,934$491,559$2,207,836
76$3,982,747$864,230$417,736$2,308,949
77$4,295,853$813,443$338,596$2,419,172
78$4,637,962$757,234$253,871$2,539,513
79$5,011,939$695,244$163,282$2,671,095
80$5,420,942$627,096$66,536$2,815,160
81$5,868,442$552,388$0$2,973,089
82$6,358,267$470,698$0$3,151,894
83$6,894,627$381,580$0$3,358,750
84$7,482,163$284,561$0$3,585,638
85$8,125,983$179,143$0$3,834,692
86$8,831,712$64,800$0$4,108,271
87$9,605,547$0$0$4,408,987
88$10,454,312$0$0$4,768,306
89$11,385,526$0$0$5,197,092
90$12,407,467$0$0$5,667,801
91$13,529,255$0$0$6,184,651
92$14,760,936$0$0$6,752,290
93$16,113,578$0$0$7,375,837
94$17,599,370$0$0$8,060,933
95$19,231,743$0$0$8,813,790
96$21,025,490$0$0$9,641,254
97$22,996,912$0$0$10,550,866
98$25,163,963$0$0$11,550,934
99$27,546,427$0$0$12,650,611
100$30,166,097$0$0$13,859,981