Can I retire at age 58 with 1,230,000?

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 $1,230,000?

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$101,572$100,667$99,785$98,923$98,082$95,789
2 years$50,283$49,347$48,439$47,559$46,706$44,408
3 years$33,189$32,249$31,343$30,472$29,632$27,402
4 years$24,644$23,706$22,810$21,953$21,134$18,989
5 years$19,518$18,586$17,701$16,862$16,066$14,011
6 years$16,102$15,177$14,305$13,485$12,712$10,751
7 years$13,663$12,745$11,888$11,087$10,338$8,470
8 years$11,834$10,925$10,082$9,300$8,577$6,801
9 years$10,413$9,512$8,683$7,922$7,223$5,538
10 years$9,276$8,385$7,570$6,829$6,154$4,559
11 years$8,347$7,464$6,665$5,943$5,293$3,785
12 years$7,573$6,700$5,915$5,213$4,587$3,163
13 years$6,919$6,055$5,285$4,602$4,000$2,658
14 years$6,359$5,503$4,748$4,085$3,506$2,244
15 years$5,873$5,027$4,287$3,643$3,087$1,901
16 years$5,449$4,613$3,887$3,262$2,728$1,615
17 years$5,076$4,248$3,537$2,931$2,419$1,376
18 years$4,744$3,925$3,229$2,641$2,151$1,175
19 years$4,447$3,638$2,956$2,387$1,917$1,005
20 years$4,180$3,381$2,713$2,162$1,712$860
21 years$3,939$3,149$2,495$1,962$1,532$738
22 years$3,721$2,939$2,300$1,784$1,374$634
23 years$3,521$2,749$2,123$1,625$1,233$544
24 years$3,339$2,576$1,964$1,482$1,108$468
25 years$3,171$2,417$1,819$1,353$997$403
26 years$3,017$2,272$1,687$1,237$898$347
27 years$2,874$2,138$1,566$1,132$810$299
28 years$2,741$2,015$1,456$1,038$731$258
29 years$2,618$1,901$1,355$951$660$222
30 years$2,504$1,795$1,262$873$596$192
31 years$2,397$1,697$1,177$802$539$165
32 years$2,297$1,606$1,098$737$488$143
33 years$2,203$1,520$1,025$678$441$123
34 years$2,115$1,441$958$624$400$106
35 years$2,032$1,367$895$574$362$92
36 years$1,954$1,297$838$529$328$79
37 years$1,880$1,232$784$487$297$69
38 years$1,810$1,171$734$449$269$59
39 years$1,744$1,113$688$414$244$51
40 years$1,682$1,059$645$382$222$44
41 years$1,622$1,008$605$352$201$38
42 years$1,566$960$567$325$182$33
43 years$1,512$915$532$300$166$28
44 years$1,461$872$500$277$150$25
45 years$1,413$832$469$256$136$21
46 years$1,366$793$441$236$124$18
47 years$1,322$757$414$218$112$16
48 years$1,280$723$389$202$102$14
49 years$1,240$690$366$187$93$12
50 years$1,201$659$344$172$84$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $1,230,000, adding $3,064 every year, while hoping to spend $53,107 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: 52/24/24 Blend
57$1,230,000$1,230,000$1,230,000$1,230,000
58$1,358,621$1,293,431$1,274,366$1,420,041
59$1,440,694$1,300,303$1,260,551$1,469,723
60$1,529,360$1,305,733$1,244,494$1,518,046
61$1,625,233$1,309,592$1,226,064$1,569,519
62$1,728,992$1,311,747$1,205,122$1,624,462
63$1,841,380$1,312,054$1,181,525$1,683,232
64$1,963,217$1,310,361$1,155,122$1,746,221
65$2,095,404$1,306,507$1,125,756$1,813,866
66$2,238,929$1,300,319$1,093,263$1,886,651
67$2,394,882$1,291,617$1,057,470$1,965,110
68$2,564,461$1,280,208$1,018,196$2,049,838
69$2,748,984$1,265,886$975,254$2,141,492
70$2,949,902$1,248,436$928,446$2,240,799
71$3,168,809$1,227,627$877,567$2,348,565
72$3,407,463$1,203,215$822,400$2,465,682
73$3,667,795$1,174,944$762,722$2,593,137
74$3,951,934$1,142,540$698,297$2,732,022
75$4,262,220$1,105,714$628,879$2,883,545
76$4,601,233$1,064,160$554,212$3,049,043
77$4,971,809$1,017,554$474,029$3,229,996
78$5,377,073$965,553$388,048$3,428,036
79$5,820,465$907,796$295,979$3,644,974
80$6,305,774$843,900$197,515$3,882,807
81$6,837,170$773,458$92,339$4,143,744
82$7,419,247$696,043$0$4,430,229
83$8,057,064$611,203$0$4,750,057
84$8,756,191$518,459$0$5,126,679
85$9,522,764$417,305$0$5,539,812
86$10,363,541$307,208$0$5,993,195
87$11,285,966$187,604$0$6,490,949
88$12,298,235$57,898$0$7,037,622
89$13,409,381$0$0$7,638,230
90$14,629,351$0$0$8,320,104
91$15,969,103$0$0$9,085,848
92$17,440,707$0$0$9,927,086
93$19,057,462$0$0$10,851,436
94$20,834,016$0$0$11,867,291
95$22,786,509$0$0$12,983,898
96$24,932,720$0$0$14,211,441
97$27,292,237$0$0$15,561,145
98$29,886,640$0$0$17,045,372
99$32,739,707$0$0$18,677,746
100$35,877,632$0$0$20,473,275