Can I retire at age 58 with 12,800,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $12,800,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.1%
1 years$1,057,012$1,047,597$1,038,411$1,029,445$1,020,690$987,227
2 years$523,273$513,528$504,083$494,925$486,043$452,649
3 years$345,384$335,596$326,175$317,104$308,366$276,089
4 years$256,456$246,699$237,372$228,455$219,929$189,016
5 years$203,114$193,415$184,210$175,476$167,186$137,721
6 years$167,564$157,938$148,869$140,329$132,289$104,294
7 years$142,181$132,636$123,711$115,372$107,586$81,059
8 years$123,152$113,693$104,917$96,783$89,253$64,174
9 years$108,360$98,991$90,365$82,438$75,164$51,504
10 years$96,533$87,255$78,782$71,062$64,044$41,766
11 years$86,863$77,678$69,359$61,845$55,080$34,142
12 years$78,810$69,720$61,554$54,247$47,731$28,087
13 years$72,002$63,006$54,994$47,892$41,622$23,223
14 years$66,171$57,271$49,413$42,513$36,486$19,279
15 years$61,122$52,318$44,613$37,914$32,125$16,059
16 years$56,709$48,001$40,448$33,948$28,392$13,413
17 years$52,819$44,207$36,806$30,502$25,174$11,228
18 years$49,365$40,849$33,599$27,488$22,384$9,417
19 years$46,278$37,859$30,759$24,838$19,951$7,910
20 years$43,503$35,180$28,229$22,496$17,821$6,652
21 years$40,996$32,769$25,965$20,416$15,948$5,601
22 years$38,720$30,589$23,931$18,563$14,295$4,720
23 years$36,645$28,609$22,096$16,906$12,832$3,980
24 years$34,745$26,805$20,435$15,419$11,534$3,359
25 years$33,000$25,155$18,927$14,082$10,378$2,836
26 years$31,392$23,642$17,554$12,875$9,349$2,395
27 years$29,906$22,249$16,300$11,785$8,428$2,024
28 years$28,528$20,966$15,153$10,798$7,605$1,711
29 years$27,248$19,779$14,101$9,902$6,867$1,447
30 years$26,055$18,679$13,135$9,087$6,205$1,223
31 years$24,942$17,658$12,245$8,346$5,610$1,035
32 years$23,900$16,708$11,425$7,670$5,075$875
33 years$22,923$15,822$10,668$7,053$4,592$741
34 years$22,006$14,996$9,967$6,490$4,158$627
35 years$21,143$14,224$9,319$5,974$3,766$530
36 years$20,329$13,500$8,717$5,502$3,412$449
37 years$19,562$12,822$8,159$5,069$3,093$380
38 years$18,837$12,186$7,641$4,673$2,804$322
39 years$18,150$11,587$7,159$4,308$2,543$272
40 years$17,500$11,024$6,710$3,974$2,306$230
41 years$16,882$10,494$6,292$3,666$2,092$195
42 years$16,296$9,994$5,902$3,384$1,898$165
43 years$15,739$9,523$5,538$3,123$1,723$140
44 years$15,208$9,077$5,198$2,884$1,564$118
45 years$14,703$8,656$4,881$2,663$1,420$100
46 years$14,220$8,257$4,584$2,460$1,289$85
47 years$13,760$7,880$4,307$2,273$1,171$72
48 years$13,320$7,522$4,047$2,100$1,063$61
49 years$12,900$7,184$3,804$1,941$965$52
50 years$12,497$6,862$3,577$1,794$877$44

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $12,800,000, adding $3,456 every year, while hoping to spend $32,445 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: 73/13/14 Blend
57$12,800,000$12,800,000$12,800,000$12,800,000
58$14,109,165$13,430,765$13,232,365$15,096,098
59$15,513,778$14,054,351$13,641,128$16,373,493
60$17,060,575$14,707,406$14,062,497$17,767,947
61$18,764,024$15,391,338$14,496,860$19,294,515
62$20,640,067$16,107,626$14,944,618$20,966,282
63$22,706,273$16,857,819$15,406,182$22,797,652
64$24,982,001$17,643,541$15,881,977$24,804,481
65$27,488,583$18,466,493$16,372,442$27,004,226
66$30,249,527$19,328,459$16,878,027$29,416,106
67$33,290,736$20,231,311$17,399,198$32,061,283
68$36,640,755$21,177,009$17,936,435$34,963,056
69$40,331,039$22,167,609$18,490,232$38,147,082
70$44,396,248$23,205,265$19,061,098$41,641,610
71$48,874,579$24,292,237$19,649,559$45,477,754
72$53,808,122$25,430,893$20,256,155$49,689,774
73$59,243,260$26,623,716$20,881,445$54,315,403
74$65,231,102$27,873,308$21,526,004$59,396,194
75$71,827,973$29,182,398$22,190,424$64,977,917
76$79,095,939$30,553,848$22,875,315$71,110,979
77$87,103,395$31,990,657$23,581,309$77,850,902
78$95,925,711$33,495,969$24,309,052$85,258,841
79$105,645,943$35,073,081$25,059,215$93,402,159
80$116,355,617$36,725,450$25,832,486$102,355,054
81$128,155,591$38,456,698$26,629,576$112,199,261
82$141,157,012$40,270,627$27,451,217$123,024,817
83$155,482,359$42,171,219$28,298,164$134,930,903
84$171,266,601$44,162,651$29,171,195$148,026,781
85$188,658,476$46,249,302$30,071,111$162,432,816
86$207,821,886$48,435,763$30,998,739$178,281,607
87$228,937,451$50,726,848$31,954,930$195,719,236
88$252,204,213$53,127,606$32,940,562$214,906,640
89$277,841,511$55,643,327$33,956,539$236,021,120
90$306,091,057$58,279,562$35,003,795$259,258,016
91$337,219,212$61,042,128$36,083,289$284,832,538
92$371,519,505$63,937,126$37,196,013$312,981,794
93$409,315,403$66,970,952$38,342,987$343,967,019
94$450,963,360$70,150,315$39,525,264$378,076,035
95$496,856,189$73,482,247$40,743,926$415,625,959
96$547,426,766$76,974,123$42,000,093$456,966,191
97$603,152,115$80,633,674$43,294,916$502,481,700
98$664,557,917$84,469,010$44,629,582$552,596,651
99$732,223,466$88,488,633$46,005,313$607,778,400
100$806,787,140$92,701,457$47,423,372$668,541,897