Can I retire at age 58 with 1,860,000?

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 $1,860,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.3%
1 years$153,597$152,229$150,894$149,591$148,319$145,087
2 years$76,038$74,622$73,250$71,919$70,628$67,388
3 years$50,189$48,766$47,397$46,079$44,809$41,663
4 years$37,266$35,848$34,493$33,197$31,958$28,929
5 years$29,515$28,106$26,768$25,499$24,294$21,391
6 years$24,349$22,950$21,633$20,392$19,223$16,449
7 years$20,661$19,274$17,977$16,765$15,634$12,989
8 years$17,896$16,521$15,246$14,064$12,970$10,454
9 years$15,746$14,385$13,131$11,979$10,922$8,533
10 years$14,027$12,679$11,448$10,326$9,306$7,042
11 years$12,622$11,288$10,079$8,987$8,004$5,861
12 years$11,452$10,131$8,945$7,883$6,936$4,911
13 years$10,463$9,156$7,991$6,959$6,048$4,138
14 years$9,615$8,322$7,180$6,178$5,302$3,502
15 years$8,882$7,602$6,483$5,509$4,668$2,975
16 years$8,241$6,975$5,878$4,933$4,126$2,535
17 years$7,675$6,424$5,348$4,432$3,658$2,166
18 years$7,173$5,936$4,882$3,994$3,253$1,855
19 years$6,725$5,501$4,470$3,609$2,899$1,591
20 years$6,322$5,112$4,102$3,269$2,590$1,367
21 years$5,957$4,762$3,773$2,967$2,317$1,176
22 years$5,626$4,445$3,477$2,697$2,077$1,013
23 years$5,325$4,157$3,211$2,457$1,865$873
24 years$5,049$3,895$2,969$2,241$1,676$753
25 years$4,795$3,655$2,750$2,046$1,508$650
26 years$4,562$3,435$2,551$1,871$1,358$562
27 years$4,346$3,233$2,369$1,713$1,225$486
28 years$4,146$3,047$2,202$1,569$1,105$420
29 years$3,959$2,874$2,049$1,439$998$363
30 years$3,786$2,714$1,909$1,321$902$314
31 years$3,624$2,566$1,779$1,213$815$272
32 years$3,473$2,428$1,660$1,115$737$236
33 years$3,331$2,299$1,550$1,025$667$204
34 years$3,198$2,179$1,448$943$604$177
35 years$3,072$2,067$1,354$868$547$153
36 years$2,954$1,962$1,267$800$496$133
37 years$2,843$1,863$1,186$737$449$115
38 years$2,737$1,771$1,110$679$407$100
39 years$2,637$1,684$1,040$626$369$86
40 years$2,543$1,602$975$577$335$75
41 years$2,453$1,525$914$533$304$65
42 years$2,368$1,452$858$492$276$56
43 years$2,287$1,384$805$454$250$49
44 years$2,210$1,319$755$419$227$42
45 years$2,136$1,258$709$387$206$37
46 years$2,066$1,200$666$358$187$32
47 years$2,000$1,145$626$330$170$28
48 years$1,936$1,093$588$305$154$24
49 years$1,874$1,044$553$282$140$21
50 years$1,816$997$520$261$127$18

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $1,860,000, adding $2,384 every year, while hoping to spend $30,796 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: 40/33/27 Blend
57$1,860,000$1,860,000$1,860,000$1,860,000
58$2,052,179$1,953,599$1,924,769$2,117,813
59$2,228,735$2,016,559$1,956,482$2,228,608
60$2,422,267$2,081,571$1,988,225$2,345,348
61$2,634,474$2,148,705$2,019,967$2,471,057
62$2,867,229$2,218,030$2,051,675$2,606,573
63$3,122,592$2,289,618$2,083,311$2,752,822
64$3,402,833$2,363,547$2,114,839$2,910,819
65$3,710,454$2,439,892$2,146,218$3,081,683
66$4,048,209$2,518,736$2,177,405$3,266,643
67$4,419,132$2,600,160$2,208,354$3,467,053
68$4,826,567$2,684,251$2,239,017$3,684,404
69$5,274,196$2,771,098$2,269,343$3,920,335
70$5,766,075$2,860,793$2,299,277$4,176,651
71$6,306,674$2,953,431$2,328,762$4,455,339
72$6,900,917$3,049,111$2,357,738$4,758,587
73$7,554,227$3,147,935$2,386,140$5,088,804
74$8,272,583$3,250,008$2,413,899$5,448,641
75$9,062,566$3,355,439$2,440,945$5,841,018
76$9,931,433$3,464,340$2,467,202$6,269,152
77$10,887,176$3,576,829$2,492,590$6,736,583
78$11,938,600$3,693,026$2,517,024$7,247,212
79$13,095,410$3,813,057$2,540,416$7,805,335
80$14,368,294$3,937,049$2,562,673$8,415,682
81$15,769,033$4,065,138$2,583,695$9,083,465
82$17,310,605$4,197,460$2,603,380$9,814,424
83$19,007,312$4,334,160$2,621,618$10,614,882
84$20,874,909$4,475,386$2,638,294$11,491,804
85$22,930,761$4,621,291$2,653,287$12,452,863
86$25,193,997$4,772,033$2,666,471$13,506,511
87$27,685,699$4,927,777$2,677,713$14,662,062
88$30,429,095$5,088,692$2,686,871$15,929,773
89$33,449,780$5,254,956$2,693,798$17,320,947
90$36,775,958$5,426,749$2,698,341$18,848,036
91$40,438,707$5,604,261$2,700,336$20,524,760
92$44,472,271$5,787,686$2,699,614$22,366,233
93$48,914,387$5,977,226$2,695,995$24,389,111
94$53,806,636$6,173,091$2,689,292$26,611,742
95$59,194,838$6,375,498$2,679,308$29,054,344
96$65,129,484$6,584,670$2,665,838$31,739,195
97$71,666,212$6,800,840$2,648,664$34,690,839
98$78,866,333$7,024,248$2,627,561$37,936,322
99$86,797,406$7,255,144$2,602,292$41,505,445
100$95,533,880$7,493,784$2,572,607$45,431,045