Can I retire at age 58 with 1,760,000?

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 $1,760,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.5%
1 years$145,339$144,045$142,781$141,549$140,345$135,527
2 years$71,950$70,610$69,311$68,052$66,831$62,026
3 years$47,490$46,144$44,849$43,602$42,400$37,759
4 years$35,263$33,921$32,639$31,413$30,240$25,799
5 years$27,928$26,595$25,329$24,128$22,988$18,758
6 years$23,040$21,716$20,470$19,295$18,190$14,174
7 years$19,550$18,237$17,010$15,864$14,793$10,991
8 years$16,933$15,633$14,426$13,308$12,272$8,681
9 years$14,900$13,611$12,425$11,335$10,335$6,950
10 years$13,273$11,998$10,833$9,771$8,806$5,622
11 years$11,944$10,681$9,537$8,504$7,573$4,584
12 years$10,836$9,586$8,464$7,459$6,563$3,761
13 years$9,900$8,663$7,562$6,585$5,723$3,101
14 years$9,099$7,875$6,794$5,846$5,017$2,567
15 years$8,404$7,194$6,134$5,213$4,417$2,132
16 years$7,797$6,600$5,562$4,668$3,904$1,776
17 years$7,263$6,078$5,061$4,194$3,461$1,482
18 years$6,788$5,617$4,620$3,780$3,078$1,239
19 years$6,363$5,206$4,229$3,415$2,743$1,038
20 years$5,982$4,837$3,881$3,093$2,450$870
21 years$5,637$4,506$3,570$2,807$2,193$730
22 years$5,324$4,206$3,290$2,552$1,966$614
23 years$5,039$3,934$3,038$2,325$1,764$516
24 years$4,777$3,686$2,810$2,120$1,586$434
25 years$4,538$3,459$2,602$1,936$1,427$365
26 years$4,316$3,251$2,414$1,770$1,285$307
27 years$4,112$3,059$2,241$1,620$1,159$259
28 years$3,923$2,883$2,084$1,485$1,046$218
29 years$3,747$2,720$1,939$1,361$944$184
30 years$3,583$2,568$1,806$1,250$853$155
31 years$3,429$2,428$1,684$1,148$771$131
32 years$3,286$2,297$1,571$1,055$698$110
33 years$3,152$2,176$1,467$970$631$93
34 years$3,026$2,062$1,370$892$572$78
35 years$2,907$1,956$1,281$821$518$66
36 years$2,795$1,856$1,199$757$469$56
37 years$2,690$1,763$1,122$697$425$47
38 years$2,590$1,676$1,051$642$386$40
39 years$2,496$1,593$984$592$350$33
40 years$2,406$1,516$923$546$317$28
41 years$2,321$1,443$865$504$288$24
42 years$2,241$1,374$811$465$261$20
43 years$2,164$1,309$761$429$237$17
44 years$2,091$1,248$715$397$215$14
45 years$2,022$1,190$671$366$195$12
46 years$1,955$1,135$630$338$177$10
47 years$1,892$1,083$592$313$161$9
48 years$1,832$1,034$557$289$146$7
49 years$1,774$988$523$267$133$6
50 years$1,718$944$492$247$121$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $1,760,000, adding $6,504 every year, while hoping to spend $49,802 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: 33/48/19 Blend
57$1,760,000$1,760,000$1,760,000$1,760,000
58$1,946,229$1,852,949$1,825,669$1,998,834
59$2,091,755$1,890,754$1,833,840$2,076,190
60$2,250,456$1,928,743$1,840,615$2,154,467
61$2,423,623$1,966,872$1,845,896$2,237,786
62$2,612,677$2,005,093$1,849,578$2,326,618
63$2,819,182$2,043,355$1,851,551$2,421,485
64$3,044,861$2,081,602$1,851,701$2,522,964
65$3,291,611$2,119,774$1,849,906$2,631,688
66$3,561,518$2,157,806$1,846,041$2,748,361
67$3,856,882$2,195,627$1,839,973$2,873,758
68$4,180,234$2,233,163$1,831,562$3,008,732
69$4,534,361$2,270,331$1,820,662$3,154,229
70$4,922,333$2,307,045$1,807,122$3,311,291
71$5,347,531$2,343,210$1,790,780$3,481,068
72$5,813,677$2,378,725$1,771,469$3,664,831
73$6,324,872$2,413,482$1,749,013$3,863,982
74$6,885,632$2,447,366$1,723,228$4,080,070
75$7,500,931$2,480,252$1,693,921$4,314,803
76$8,176,250$2,512,008$1,660,891$4,570,067
77$8,917,623$2,542,492$1,623,927$4,847,945
78$9,731,699$2,571,553$1,582,807$5,150,736
79$10,625,802$2,599,028$1,537,301$5,480,975
80$11,608,000$2,624,747$1,487,166$5,841,463
81$12,687,180$2,648,524$1,432,151$6,235,291
82$13,873,135$2,670,164$1,371,990$6,665,867
83$15,176,650$2,689,458$1,306,407$7,136,957
84$16,609,611$2,706,183$1,235,114$7,652,713
85$18,185,109$2,720,104$1,157,809$8,217,718
86$19,917,570$2,730,969$1,074,175$8,837,030
87$21,822,885$2,738,509$983,883$9,516,229
88$23,918,565$2,742,441$886,588$10,261,471
89$26,223,901$2,742,464$781,931$11,079,551
90$28,760,149$2,738,254$669,536$11,977,962
91$31,550,728$2,729,473$549,010$12,964,973
92$34,621,444$2,715,759$419,943$14,049,706
93$38,000,728$2,696,728$281,908$15,242,223
94$41,719,907$2,671,973$134,457$16,553,626
95$45,813,501$2,641,062$0$17,996,158
96$50,319,543$2,603,540$0$19,587,967
97$55,279,943$2,558,920$0$21,368,701
98$60,740,880$2,506,690$0$23,327,606
99$66,753,238$2,446,305$0$25,482,912
100$73,373,085$2,377,191$0$27,854,718