Can I retire at age 58 with 1,330,000?

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 $1,330,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.6%
1 years$109,830$108,852$107,897$106,966$106,056$103,199
2 years$54,371$53,359$52,377$51,426$50,503$47,645
3 years$35,888$34,871$33,892$32,949$32,041$29,272
4 years$26,647$25,634$24,664$23,738$22,852$20,192
5 years$21,105$20,097$19,141$18,233$17,372$14,829
6 years$17,411$16,411$15,468$14,581$13,746$11,323
7 years$14,773$13,782$12,854$11,988$11,179$8,876
8 years$12,796$11,813$10,902$10,056$9,274$7,089
9 years$11,259$10,286$9,389$8,566$7,810$5,742
10 years$10,030$9,066$8,186$7,384$6,655$4,700
11 years$9,026$8,071$7,207$6,426$5,723$3,879
12 years$8,189$7,244$6,396$5,637$4,960$3,223
13 years$7,481$6,547$5,714$4,976$4,325$2,692
14 years$6,876$5,951$5,134$4,417$3,791$2,258
15 years$6,351$5,436$4,636$3,939$3,338$1,901
16 years$5,892$4,988$4,203$3,527$2,950$1,605
17 years$5,488$4,593$3,824$3,169$2,616$1,358
18 years$5,129$4,244$3,491$2,856$2,326$1,152
19 years$4,809$3,934$3,196$2,581$2,073$979
20 years$4,520$3,655$2,933$2,337$1,852$833
21 years$4,260$3,405$2,698$2,121$1,657$709
22 years$4,023$3,178$2,487$1,929$1,485$605
23 years$3,808$2,973$2,296$1,757$1,333$516
24 years$3,610$2,785$2,123$1,602$1,198$441
25 years$3,429$2,614$1,967$1,463$1,078$376
26 years$3,262$2,457$1,824$1,338$971$322
27 years$3,107$2,312$1,694$1,225$876$275
28 years$2,964$2,178$1,574$1,122$790$236
29 years$2,831$2,055$1,465$1,029$714$202
30 years$2,707$1,941$1,365$944$645$173
31 years$2,592$1,835$1,272$867$583$148
32 years$2,483$1,736$1,187$797$527$127
33 years$2,382$1,644$1,108$733$477$109
34 years$2,287$1,558$1,036$674$432$93
35 years$2,197$1,478$968$621$391$80
36 years$2,112$1,403$906$572$355$68
37 years$2,033$1,332$848$527$321$59
38 years$1,957$1,266$794$486$291$50
39 years$1,886$1,204$744$448$264$43
40 years$1,818$1,146$697$413$240$37
41 years$1,754$1,090$654$381$217$32
42 years$1,693$1,038$613$352$197$27
43 years$1,635$989$575$325$179$23
44 years$1,580$943$540$300$163$20
45 years$1,528$899$507$277$148$17
46 years$1,478$858$476$256$134$15
47 years$1,430$819$448$236$122$13
48 years$1,384$782$421$218$110$11
49 years$1,340$746$395$202$100$9
50 years$1,299$713$372$186$91$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $1,330,000, adding $4,515 every year, while hoping to spend $55,366 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: 47/47/6 Blend
57$1,330,000$1,330,000$1,330,000$1,330,000
58$1,470,317$1,399,827$1,379,212$1,536,878
59$1,561,381$1,409,510$1,366,507$1,592,668
60$1,659,877$1,417,811$1,351,520$1,646,982
61$1,766,505$1,424,605$1,334,117$1,704,620
62$1,882,036$1,429,758$1,314,157$1,765,904
63$2,007,314$1,433,126$1,291,492$1,831,195
64$2,143,270$1,434,559$1,265,966$1,900,889
65$2,290,926$1,433,895$1,237,419$1,975,426
66$2,451,408$1,430,963$1,205,680$2,055,296
67$2,625,953$1,425,583$1,170,572$2,141,038
68$2,815,924$1,417,560$1,131,910$2,233,253
69$3,022,819$1,406,691$1,089,500$2,332,602
70$3,248,287$1,392,759$1,043,139$2,439,822
71$3,494,143$1,375,535$992,614$2,555,726
72$3,762,383$1,354,774$937,705$2,681,214
73$4,055,207$1,330,219$878,179$2,817,285
74$4,375,035$1,301,596$813,794$2,965,040
75$4,724,530$1,268,615$744,297$3,125,704
76$5,106,625$1,230,971$669,425$3,300,626
77$5,524,551$1,188,338$588,900$3,491,303
78$5,981,862$1,140,374$502,435$3,699,390
79$6,482,473$1,086,714$409,728$3,926,716
80$7,030,697$1,026,974$310,465$4,175,306
81$7,631,280$960,748$204,318$4,447,398
82$8,289,451$887,605$90,943$4,745,467
83$9,010,969$807,091$0$5,072,250
84$9,802,176$718,727$0$5,432,696
85$10,670,056$622,003$0$5,834,562
86$11,622,304$516,383$0$6,275,741
87$12,667,394$401,301$0$6,760,344
88$13,814,662$276,158$0$7,292,908
89$15,074,389$140,321$0$7,878,450
90$16,457,903$0$0$8,522,506
91$17,977,682$0$0$9,234,748
92$19,647,473$0$0$10,097,187
93$21,482,418$0$0$11,045,089
94$23,499,201$0$0$12,087,094
95$25,716,202$0$0$13,232,719
96$28,153,670$0$0$14,492,449
97$30,833,913$0$0$15,877,836
98$33,781,511$0$0$17,401,608
99$37,023,544$0$0$19,077,788
100$40,589,848$0$0$20,921,827