Can I retire at age 58 with 2,780,000?

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 $2,780,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.1%
1 years$229,570$227,525$225,530$223,583$221,681$220,654
2 years$113,648$111,532$109,481$107,492$105,562$104,526
3 years$75,013$72,887$70,841$68,871$66,973$65,959
4 years$55,699$53,580$51,554$49,618$47,766$46,782
5 years$44,114$42,007$40,008$38,111$36,311$35,360
6 years$36,393$34,302$32,333$30,478$28,732$27,815
7 years$30,880$28,807$26,869$25,057$23,366$22,485
8 years$26,747$24,693$22,787$21,020$19,385$18,538
9 years$23,534$21,500$19,626$17,904$16,325$15,513
10 years$20,966$18,951$17,110$15,434$13,909$13,132
11 years$18,866$16,871$15,064$13,432$11,963$11,219
12 years$17,117$15,142$13,369$11,782$10,367$9,656
13 years$15,638$13,684$11,944$10,401$9,040$8,362
14 years$14,372$12,439$10,732$9,233$7,924$7,278
15 years$13,275$11,363$9,689$8,234$6,977$6,362
16 years$12,316$10,425$8,785$7,373$6,166$5,582
17 years$11,472$9,601$7,994$6,625$5,468$4,912
18 years$10,721$8,872$7,297$5,970$4,862$4,335
19 years$10,051$8,222$6,680$5,395$4,333$3,834
20 years$9,448$7,641$6,131$4,886$3,870$3,398
21 years$8,904$7,117$5,639$4,434$3,464$3,016
22 years$8,409$6,643$5,197$4,032$3,105$2,682
23 years$7,959$6,213$4,799$3,672$2,787$2,388
24 years$7,546$5,822$4,438$3,349$2,505$2,129
25 years$7,167$5,463$4,111$3,058$2,254$1,899
26 years$6,818$5,135$3,812$2,796$2,030$1,697
27 years$6,495$4,832$3,540$2,560$1,831$1,517
28 years$6,196$4,553$3,291$2,345$1,652$1,357
29 years$5,918$4,296$3,063$2,151$1,491$1,214
30 years$5,659$4,057$2,853$1,974$1,348$1,088
31 years$5,417$3,835$2,659$1,813$1,218$975
32 years$5,191$3,629$2,481$1,666$1,102$874
33 years$4,979$3,436$2,317$1,532$997$784
34 years$4,779$3,257$2,165$1,409$903$703
35 years$4,592$3,089$2,024$1,298$818$631
36 years$4,415$2,932$1,893$1,195$741$567
37 years$4,249$2,785$1,772$1,101$672$509
38 years$4,091$2,647$1,659$1,015$609$457
39 years$3,942$2,517$1,555$936$552$411
40 years$3,801$2,394$1,457$863$501$369
41 years$3,667$2,279$1,366$796$454$332
42 years$3,539$2,171$1,282$735$412$298
43 years$3,418$2,068$1,203$678$374$268
44 years$3,303$1,971$1,129$626$340$241
45 years$3,193$1,880$1,060$578$308$217
46 years$3,088$1,793$996$534$280$195
47 years$2,989$1,711$935$494$254$175
48 years$2,893$1,634$879$456$231$158
49 years$2,802$1,560$826$422$210$142
50 years$2,714$1,490$777$390$190$128

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $2,780,000, adding $5,202 every year, while hoping to spend $39,687 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: 68/7/25 Blend
57$2,780,000$2,780,000$2,780,000$2,780,000
58$3,068,926$2,921,586$2,878,496$3,257,558
59$3,339,730$3,022,517$2,932,699$3,485,767
60$3,636,825$3,127,063$2,987,387$3,730,313
61$3,962,853$3,235,361$3,042,536$3,996,938
62$4,320,719$3,347,549$3,098,117$4,287,822
63$4,713,629$3,463,775$3,154,100$4,605,371
64$5,145,109$3,584,190$3,210,452$4,952,229
65$5,619,047$3,708,953$3,267,140$5,331,313
66$6,139,725$3,838,226$3,324,124$5,745,834
67$6,711,859$3,972,182$3,381,364$6,199,328
68$7,340,646$4,110,996$3,438,817$6,695,692
69$8,031,811$4,254,854$3,496,436$7,239,217
70$8,791,661$4,403,947$3,554,172$7,834,631
71$9,627,145$4,558,474$3,611,971$8,487,142
72$10,545,918$4,718,644$3,669,777$9,202,487
73$11,556,415$4,884,671$3,727,528$9,986,988
74$12,667,930$5,056,781$3,785,161$10,847,608
75$13,890,701$5,235,205$3,842,606$11,792,020
76$15,236,011$5,420,188$3,899,791$12,828,676
77$16,716,288$5,611,981$3,956,638$13,966,891
78$18,345,228$5,810,848$4,013,064$15,216,925
79$20,137,923$6,017,061$4,068,984$16,590,084
80$22,111,000$6,230,905$4,124,303$18,098,825
81$24,282,779$6,452,676$4,178,924$19,756,873
82$26,673,448$6,682,683$4,232,743$21,579,353
83$29,305,250$6,921,245$4,285,651$23,582,929
84$32,202,697$7,168,697$4,337,532$25,785,962
85$35,392,794$7,425,386$4,388,262$28,208,684
86$38,905,303$7,691,674$4,437,712$30,873,389
87$42,773,014$7,967,936$4,485,746$33,804,644
88$47,032,062$8,254,566$4,532,219$37,029,516
89$51,722,264$8,551,970$4,576,979$40,577,834
90$56,887,493$8,860,575$4,619,866$44,482,466
91$62,576,097$9,180,823$4,660,711$48,779,629
92$68,841,350$9,513,174$4,699,336$53,509,235
93$75,741,957$9,858,109$4,735,553$58,715,260
94$83,342,608$10,216,128$4,769,166$64,446,168
95$91,714,586$10,587,751$4,799,966$70,755,360
96$100,936,445$10,973,521$4,827,735$77,701,683
97$111,094,742$11,374,003$4,852,244$85,349,985
98$122,284,863$11,789,787$4,873,252$93,771,724
99$134,611,918$12,221,486$4,890,504$103,045,645
100$148,191,734$12,669,738$4,903,736$113,258,523