Can I retire at age 58 with 1,610,000?

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 $1,610,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.5%
1 years$132,952$131,768$130,613$129,485$128,384$125,998
2 years$65,818$64,592$63,404$62,252$61,135$58,740
3 years$43,443$42,212$41,027$39,886$38,787$36,457
4 years$32,257$31,030$29,857$28,735$27,663$25,417
5 years$25,548$24,328$23,170$22,072$21,029$18,873
6 years$21,076$19,866$18,725$17,651$16,639$14,576
7 years$17,884$16,683$15,561$14,512$13,532$11,562
8 years$15,490$14,300$13,197$12,173$11,226$9,349
9 years$13,630$12,451$11,366$10,369$9,454$7,668
10 years$12,142$10,975$9,909$8,938$8,055$6,359
11 years$10,926$9,770$8,724$7,779$6,928$5,319
12 years$9,913$8,769$7,742$6,823$6,004$4,480
13 years$9,056$7,925$6,917$6,024$5,235$3,795
14 years$8,323$7,204$6,215$5,347$4,589$3,230
15 years$7,688$6,581$5,611$4,769$4,041$2,759
16 years$7,133$6,038$5,088$4,270$3,571$2,364
17 years$6,644$5,560$4,630$3,837$3,166$2,032
18 years$6,209$5,138$4,226$3,458$2,815$1,750
19 years$5,821$4,762$3,869$3,124$2,509$1,510
20 years$5,472$4,425$3,551$2,830$2,242$1,305
21 years$5,157$4,122$3,266$2,568$2,006$1,129
22 years$4,870$3,847$3,010$2,335$1,798$979
23 years$4,609$3,598$2,779$2,126$1,614$849
24 years$4,370$3,372$2,570$1,939$1,451$737
25 years$4,151$3,164$2,381$1,771$1,305$641
26 years$3,949$2,974$2,208$1,619$1,176$557
27 years$3,762$2,799$2,050$1,482$1,060$485
28 years$3,588$2,637$1,906$1,358$957$422
29 years$3,427$2,488$1,774$1,245$864$367
30 years$3,277$2,349$1,652$1,143$780$320
31 years$3,137$2,221$1,540$1,050$706$279
32 years$3,006$2,102$1,437$965$638$243
33 years$2,883$1,990$1,342$887$578$212
34 years$2,768$1,886$1,254$816$523$185
35 years$2,659$1,789$1,172$751$474$161
36 years$2,557$1,698$1,096$692$429$141
37 years$2,461$1,613$1,026$638$389$123
38 years$2,369$1,533$961$588$353$107
39 years$2,283$1,457$900$542$320$93
40 years$2,201$1,387$844$500$290$82
41 years$2,123$1,320$791$461$263$71
42 years$2,050$1,257$742$426$239$62
43 years$1,980$1,198$697$393$217$54
44 years$1,913$1,142$654$363$197$47
45 years$1,849$1,089$614$335$179$41
46 years$1,789$1,039$577$309$162$36
47 years$1,731$991$542$286$147$32
48 years$1,675$946$509$264$134$28
49 years$1,623$904$479$244$121$24
50 years$1,572$863$450$226$110$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $1,610,000, adding $3,463 every year, while hoping to spend $41,665 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: 73/16/11 Blend
57$1,610,000$1,610,000$1,610,000$1,610,000
58$1,777,792$1,692,462$1,667,507$1,903,489
59$1,914,796$1,731,061$1,679,037$2,025,611
60$2,064,377$1,770,156$1,689,557$2,153,821
61$2,227,775$1,809,725$1,698,989$2,293,106
62$2,406,355$1,849,748$1,707,252$2,444,550
63$2,601,616$1,890,199$1,714,258$2,609,348
64$2,815,214$1,931,052$1,719,918$2,788,815
65$3,048,968$1,972,275$1,724,138$2,984,399
66$3,304,882$2,013,837$1,726,816$3,197,697
67$3,585,165$2,055,699$1,727,850$3,430,466
68$3,892,247$2,097,824$1,727,128$3,684,644
69$4,228,806$2,140,166$1,724,536$3,962,362
70$4,597,789$2,182,680$1,719,953$4,265,973
71$5,002,444$2,225,312$1,713,252$4,598,064
72$5,446,348$2,268,007$1,704,301$4,961,490
73$5,933,441$2,310,704$1,692,959$5,359,393
74$6,468,061$2,353,338$1,679,083$5,795,237
75$7,054,988$2,395,837$1,662,518$6,272,838
76$7,699,489$2,438,125$1,643,104$6,796,400
77$8,407,363$2,480,119$1,620,674$7,370,558
78$9,185,000$2,521,730$1,595,052$8,000,417
79$10,039,438$2,562,863$1,566,054$8,691,602
80$10,978,432$2,603,415$1,533,489$9,450,313
81$12,010,526$2,643,276$1,497,154$10,283,380
82$13,145,130$2,682,327$1,456,839$11,198,333
83$14,392,614$2,720,441$1,412,324$12,203,465
84$15,764,401$2,757,484$1,363,378$13,307,919
85$17,273,079$2,793,310$1,309,760$14,521,768
86$18,932,515$2,827,763$1,251,218$15,856,114
87$20,757,986$2,860,679$1,187,489$17,323,190
88$22,766,328$2,891,879$1,118,298$18,936,477
89$24,976,089$2,921,176$1,043,355$20,710,833
90$27,407,703$2,948,368$962,362$22,662,631
91$30,083,691$2,973,239$875,002$24,809,913
92$33,028,862$2,995,562$780,949$27,172,563
93$36,270,554$3,015,093$679,859$29,772,494
94$39,838,890$3,031,573$571,374$32,633,856
95$43,767,062$3,044,725$455,121$35,783,260
96$48,091,642$3,054,257$330,707$39,250,034
97$52,852,931$3,059,856$197,727$43,066,501
98$58,095,333$3,061,192$55,754$47,268,277
99$63,867,779$3,057,913$0$51,894,619
100$70,224,187$3,049,644$0$57,000,022