Can I retire at age 58 with 2,020,000?

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 $2,020,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.8%
1 years$166,810$165,324$163,874$162,459$161,078$157,247
2 years$82,579$81,041$79,551$78,105$76,704$72,867
3 years$54,506$52,961$51,474$50,043$48,664$44,941
4 years$40,472$38,932$37,460$36,053$34,708$31,127
5 years$32,054$30,523$29,071$27,692$26,384$22,956
6 years$26,444$24,925$23,493$22,146$20,877$17,604
7 years$22,438$20,932$19,523$18,207$16,978$13,862
8 years$19,435$17,942$16,557$15,274$14,085$11,124
9 years$17,101$15,622$14,261$13,010$11,862$9,053
10 years$15,234$13,770$12,433$11,214$10,107$7,448
11 years$13,708$12,259$10,946$9,760$8,692$6,179
12 years$12,437$11,003$9,714$8,561$7,533$5,161
13 years$11,363$9,943$8,679$7,558$6,569$4,334
14 years$10,443$9,038$7,798$6,709$5,758$3,655
15 years$9,646$8,256$7,040$5,983$5,070$3,095
16 years$8,949$7,575$6,383$5,357$4,481$2,628
17 years$8,335$6,976$5,808$4,814$3,973$2,237
18 years$7,790$6,447$5,302$4,338$3,532$1,908
19 years$7,303$5,975$4,854$3,920$3,149$1,631
20 years$6,865$5,552$4,455$3,550$2,812$1,396
21 years$6,470$5,171$4,098$3,222$2,517$1,196
22 years$6,110$4,827$3,777$2,929$2,256$1,026
23 years$5,783$4,515$3,487$2,668$2,025$881
24 years$5,483$4,230$3,225$2,433$1,820$757
25 years$5,208$3,970$2,987$2,222$1,638$651
26 years$4,954$3,731$2,770$2,032$1,475$560
27 years$4,720$3,511$2,572$1,860$1,330$482
28 years$4,502$3,309$2,391$1,704$1,200$416
29 years$4,300$3,121$2,225$1,563$1,084$358
30 years$4,112$2,948$2,073$1,434$979$309
31 years$3,936$2,787$1,932$1,317$885$266
32 years$3,772$2,637$1,803$1,210$801$229
33 years$3,618$2,497$1,683$1,113$725$198
34 years$3,473$2,367$1,573$1,024$656$171
35 years$3,337$2,245$1,471$943$594$147
36 years$3,208$2,131$1,376$868$538$127
37 years$3,087$2,023$1,288$800$488$110
38 years$2,973$1,923$1,206$737$442$95
39 years$2,864$1,829$1,130$680$401$82
40 years$2,762$1,740$1,059$627$364$70
41 years$2,664$1,656$993$579$330$61
42 years$2,572$1,577$931$534$300$53
43 years$2,484$1,503$874$493$272$45
44 years$2,400$1,432$820$455$247$39
45 years$2,320$1,366$770$420$224$34
46 years$2,244$1,303$723$388$203$29
47 years$2,172$1,244$680$359$185$25
48 years$2,102$1,187$639$331$168$22
49 years$2,036$1,134$600$306$152$19
50 years$1,972$1,083$564$283$138$16

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $2,020,000, adding $6,566 every year, while hoping to spend $23,865 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: 73/11/16 Blend
57$2,020,000$2,020,000$2,020,000$2,020,000
58$2,232,813$2,125,753$2,094,443$2,387,259
59$2,435,168$2,204,523$2,139,214$2,569,279
60$2,657,363$2,286,352$2,184,686$2,765,056
61$2,901,397$2,371,366$2,230,856$2,978,886
62$3,169,471$2,459,695$2,277,722$3,212,555
63$3,464,011$2,551,474$2,325,279$3,468,030
64$3,787,689$2,646,845$2,373,525$3,747,476
65$4,143,447$2,745,955$2,422,452$4,053,276
66$4,534,530$2,848,958$2,472,056$4,388,057
67$4,964,509$2,956,014$2,522,327$4,754,709
68$5,437,322$3,067,291$2,573,257$5,156,416
69$5,957,303$3,182,963$2,624,836$5,596,687
70$6,529,232$3,303,212$2,677,052$6,079,384
71$7,158,373$3,428,229$2,729,892$6,608,762
72$7,850,526$3,558,210$2,783,342$7,189,507
73$8,612,081$3,693,364$2,837,386$7,826,782
74$9,450,080$3,833,906$2,892,005$8,526,273
75$10,372,281$3,980,060$2,947,180$9,294,244
76$11,387,233$4,132,063$3,002,890$10,137,596
77$12,504,355$4,290,158$3,059,111$11,063,931
78$13,734,026$4,454,602$3,115,818$12,081,623
79$15,087,681$4,625,662$3,172,982$13,199,898
80$16,577,921$4,803,617$3,230,574$14,428,922
81$18,218,632$4,988,757$3,288,561$15,779,891
82$20,025,113$5,181,387$3,346,909$17,265,143
83$22,014,223$5,381,823$3,405,579$18,898,272
84$24,204,539$5,590,397$3,464,530$20,694,252
85$26,616,529$5,807,454$3,523,720$22,669,584
86$29,272,752$6,033,356$3,583,101$24,842,447
87$32,198,061$6,268,479$3,642,623$27,232,872
88$35,419,845$6,513,217$3,702,233$29,862,929
89$38,968,286$6,767,980$3,761,874$32,756,934
90$42,876,639$7,033,200$3,821,485$35,941,682
91$47,181,552$7,309,322$3,881,001$39,446,694
92$51,923,409$7,596,817$3,940,352$43,304,500
93$57,146,709$7,896,174$3,999,467$47,550,943
94$62,900,490$8,207,903$4,058,265$52,225,519
95$69,238,788$8,532,538$4,116,665$57,371,745
96$76,221,149$8,870,638$4,174,579$63,037,573
97$83,913,192$9,222,784$4,231,913$69,275,844
98$92,387,224$9,589,587$4,288,568$76,144,778
99$101,722,926$9,971,682$4,344,440$83,708,535
100$112,008,104$10,369,734$4,399,418$92,037,807