Can I retire at age 58 with 2,560,000?

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 $2,560,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.7%
1 years$211,402$209,519$207,682$205,889$204,138$196,973
2 years$104,655$102,706$100,817$98,985$97,209$90,066
3 years$69,077$67,119$65,235$63,421$61,673$54,776
4 years$51,291$49,340$47,474$45,691$43,986$37,388
5 years$40,623$38,683$36,842$35,095$33,437$27,155
6 years$33,513$31,588$29,774$28,066$26,458$20,497
7 years$28,436$26,527$24,742$23,074$21,517$15,876
8 years$24,630$22,739$20,983$19,357$17,851$12,524
9 years$21,672$19,798$18,073$16,488$15,033$10,015
10 years$19,307$17,451$15,756$14,212$12,809$8,091
11 years$17,373$15,536$13,872$12,369$11,016$6,588
12 years$15,762$13,944$12,311$10,849$9,546$5,398
13 years$14,400$12,601$10,999$9,578$8,324$4,445
14 years$13,234$11,454$9,883$8,503$7,297$3,675
15 years$12,224$10,464$8,923$7,583$6,425$3,048
16 years$11,342$9,600$8,090$6,790$5,678$2,535
17 years$10,564$8,841$7,361$6,100$5,035$2,113
18 years$9,873$8,170$6,720$5,498$4,477$1,764
19 years$9,256$7,572$6,152$4,968$3,990$1,475
20 years$8,701$7,036$5,646$4,499$3,564$1,235
21 years$8,199$6,554$5,193$4,083$3,190$1,035
22 years$7,744$6,118$4,786$3,713$2,859$868
23 years$7,329$5,722$4,419$3,381$2,566$728
24 years$6,949$5,361$4,087$3,084$2,307$612
25 years$6,600$5,031$3,785$2,816$2,076$514
26 years$6,278$4,728$3,511$2,575$1,870$432
27 years$5,981$4,450$3,260$2,357$1,686$363
28 years$5,706$4,193$3,031$2,160$1,521$306
29 years$5,450$3,956$2,820$1,980$1,373$257
30 years$5,211$3,736$2,627$1,817$1,241$216
31 years$4,988$3,532$2,449$1,669$1,122$182
32 years$4,780$3,342$2,285$1,534$1,015$153
33 years$4,585$3,164$2,134$1,411$918$129
34 years$4,401$2,999$1,993$1,298$832$109
35 years$4,229$2,845$1,864$1,195$753$92
36 years$4,066$2,700$1,743$1,100$682$77
37 years$3,912$2,564$1,632$1,014$619$65
38 years$3,767$2,437$1,528$935$561$55
39 years$3,630$2,317$1,432$862$509$46
40 years$3,500$2,205$1,342$795$461$39
41 years$3,376$2,099$1,258$733$418$33
42 years$3,259$1,999$1,180$677$380$28
43 years$3,148$1,905$1,108$625$345$23
44 years$3,042$1,815$1,040$577$313$20
45 years$2,941$1,731$976$533$284$16
46 years$2,844$1,651$917$492$258$14
47 years$2,752$1,576$861$455$234$12
48 years$2,664$1,504$809$420$213$10
49 years$2,580$1,437$761$388$193$8
50 years$2,499$1,372$715$359$175$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $2,560,000, adding $6,085 every year, while hoping to spend $26,323 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: 53/28/19 Blend
57$2,560,000$2,560,000$2,560,000$2,560,000
58$2,827,397$2,691,717$2,652,037$2,962,282
59$3,087,784$2,795,603$2,712,872$3,159,365
60$3,373,848$2,903,698$2,774,864$3,370,432
61$3,688,181$3,016,180$2,838,022$3,599,529
62$4,033,637$3,133,234$2,902,357$3,848,380
63$4,413,361$3,255,056$2,967,880$4,118,881
64$4,830,818$3,381,848$3,034,598$4,413,118
65$5,289,826$3,513,823$3,102,522$4,733,384
66$5,794,590$3,651,202$3,171,658$5,082,202
67$6,349,744$3,794,216$3,242,014$5,462,348
68$6,960,392$3,943,108$3,313,596$5,876,876
69$7,632,161$4,098,129$3,386,410$6,329,146
70$8,371,247$4,259,543$3,460,460$6,822,858
71$9,184,479$4,427,625$3,535,751$7,362,079
72$10,079,380$4,602,663$3,612,283$7,951,291
73$11,064,241$4,784,958$3,690,058$8,595,422
74$12,148,196$4,974,823$3,769,078$9,299,902
75$13,341,310$5,172,587$3,849,339$10,070,704
76$14,654,672$5,378,592$3,930,841$10,914,405
77$16,100,502$5,593,197$4,013,577$11,838,248
78$17,692,265$5,816,775$4,097,544$12,850,205
79$19,444,797$6,049,718$4,182,733$13,959,055
80$21,374,448$6,292,436$4,269,136$15,174,466
81$23,499,230$6,545,354$4,356,741$16,507,082
82$25,838,995$6,808,920$4,445,535$17,968,625
83$28,415,615$7,083,600$4,535,504$19,572,005
84$31,253,194$7,369,882$4,626,629$21,331,439
85$34,378,290$7,668,276$4,718,891$23,262,586
86$37,820,170$7,979,316$4,812,268$25,382,692
87$41,611,083$8,303,559$4,906,735$27,710,750
88$45,786,567$8,641,587$5,002,264$30,267,684
89$50,385,782$8,994,009$5,098,825$33,076,536
90$55,451,880$9,361,464$5,196,383$36,162,693
91$61,032,412$9,744,616$5,294,903$39,554,115
92$67,179,778$10,144,162$5,394,342$43,281,603
93$73,951,721$10,560,831$5,494,658$47,379,089
94$81,411,869$10,995,385$5,595,802$51,883,949
95$89,630,340$11,448,619$5,697,722$56,837,361
96$98,684,401$11,921,368$5,800,362$62,284,686
97$108,659,197$12,414,502$5,903,661$68,275,898
98$119,648,555$12,928,932$6,007,553$74,866,055
99$131,755,870$13,465,612$6,111,969$82,115,810
100$145,095,081$14,025,540$6,216,832$90,091,989