Can I retire at age 58 with 2,950,000?

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 $2,950,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.2%
1 years$243,608$241,438$239,321$237,255$235,237$228,348
2 years$120,598$118,352$116,175$114,065$112,018$105,132
3 years$79,600$77,344$75,173$73,082$71,069$64,403
4 years$59,105$56,856$54,707$52,652$50,687$44,293
5 years$46,811$44,576$42,455$40,442$38,531$32,426
6 years$38,618$36,400$34,310$32,341$30,488$24,677
7 years$32,768$30,568$28,512$26,590$24,795$19,278
8 years$28,383$26,203$24,180$22,305$20,570$15,344
9 years$24,974$22,814$20,826$18,999$17,323$12,382
10 years$22,248$20,110$18,157$16,378$14,760$10,098
11 years$20,019$17,902$15,985$14,253$12,694$8,302
12 years$18,163$16,068$14,186$12,502$11,000$6,871
13 years$16,594$14,521$12,674$11,038$9,593$5,716
14 years$15,250$13,199$11,388$9,798$8,409$4,775
15 years$14,087$12,058$10,282$8,738$7,404$4,003
16 years$13,070$11,063$9,322$7,824$6,544$3,365
17 years$12,173$10,188$8,483$7,030$5,802$2,835
18 years$11,377$9,414$7,744$6,335$5,159$2,394
19 years$10,666$8,725$7,089$5,724$4,598$2,025
20 years$10,026$8,108$6,506$5,185$4,107$1,714
21 years$9,448$7,552$5,984$4,705$3,675$1,454
22 years$8,924$7,050$5,515$4,278$3,295$1,234
23 years$8,445$6,593$5,092$3,896$2,957$1,048
24 years$8,008$6,178$4,710$3,554$2,658$890
25 years$7,606$5,797$4,362$3,245$2,392$757
26 years$7,235$5,449$4,046$2,967$2,155$644
27 years$6,892$5,128$3,757$2,716$1,943$548
28 years$6,575$4,832$3,492$2,489$1,753$467
29 years$6,280$4,558$3,250$2,282$1,583$398
30 years$6,005$4,305$3,027$2,094$1,430$339
31 years$5,748$4,070$2,822$1,923$1,293$289
32 years$5,508$3,851$2,633$1,768$1,170$246
33 years$5,283$3,647$2,459$1,626$1,058$210
34 years$5,072$3,456$2,297$1,496$958$179
35 years$4,873$3,278$2,148$1,377$868$153
36 years$4,685$3,111$2,009$1,268$786$130
37 years$4,508$2,955$1,880$1,168$713$111
38 years$4,341$2,808$1,761$1,077$646$95
39 years$4,183$2,671$1,650$993$586$81
40 years$4,033$2,541$1,546$916$531$69
41 years$3,891$2,419$1,450$845$482$59
42 years$3,756$2,303$1,360$780$438$50
43 years$3,627$2,195$1,276$720$397$43
44 years$3,505$2,092$1,198$665$360$36
45 years$3,388$1,995$1,125$614$327$31
46 years$3,277$1,903$1,057$567$297$27
47 years$3,171$1,816$993$524$270$23
48 years$3,070$1,734$933$484$245$19
49 years$2,973$1,656$877$447$223$16
50 years$2,880$1,581$824$414$202$14

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $2,950,000, adding $2,647 every year, while hoping to spend $28,326 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: 74/20/6 Blend
57$2,950,000$2,950,000$2,950,000$2,950,000
58$3,253,630$3,097,280$3,051,555$3,492,069
59$3,555,362$3,218,908$3,123,644$3,770,982
60$3,886,921$3,345,547$3,197,198$4,072,574
61$4,251,320$3,477,411$3,272,237$4,402,138
62$4,651,877$3,614,727$3,348,779$4,762,427
63$5,092,249$3,757,730$3,426,844$5,156,476
64$5,576,464$3,906,664$3,506,449$5,587,620
65$6,108,961$4,061,788$3,587,613$6,059,535
66$6,694,629$4,223,369$3,670,351$6,576,266
67$7,338,855$4,391,689$3,754,682$7,142,265
68$8,047,576$4,567,039$3,840,622$7,762,436
69$8,827,331$4,749,726$3,928,185$8,442,178
70$9,685,326$4,940,071$4,017,387$9,187,435
71$10,629,502$5,138,407$4,108,242$10,004,753
72$11,668,606$5,345,084$4,200,763$10,901,340
73$12,812,279$5,560,467$4,294,963$11,885,135
74$14,071,140$5,784,939$4,390,853$12,964,879
75$15,456,893$6,018,898$4,488,444$14,150,201
76$16,982,434$6,262,761$4,587,744$15,451,706
77$18,661,971$6,516,966$4,688,763$16,881,071
78$20,511,162$6,781,967$4,791,506$18,451,163
79$22,547,259$7,058,242$4,895,980$20,176,150
80$24,789,273$7,346,290$5,002,189$22,071,640
81$27,258,152$7,646,630$5,110,135$24,154,825
82$29,976,977$7,959,809$5,219,819$26,444,643
83$32,971,186$8,286,397$5,331,239$28,961,957
84$36,268,805$8,626,989$5,444,394$31,729,747
85$39,900,720$8,982,208$5,559,278$34,773,330
86$43,900,964$9,352,707$5,675,885$38,120,596
87$48,307,040$9,739,166$5,794,204$41,802,270
88$53,160,272$10,142,300$5,914,225$45,852,202
89$58,506,201$10,562,854$6,035,932$50,307,683
90$64,395,008$11,001,608$6,159,310$55,209,798
91$70,881,990$11,459,378$6,284,338$60,603,812
92$78,028,082$11,937,017$6,410,993$66,539,593
93$85,900,434$12,435,419$6,539,249$73,072,087
94$94,573,041$12,955,517$6,669,076$80,261,830
95$104,127,443$13,498,289$6,800,442$88,175,518
96$114,653,494$14,064,757$6,933,309$96,886,640
97$126,250,212$14,655,991$7,067,636$106,476,163
98$139,026,710$15,273,111$7,203,378$117,033,300
99$153,103,228$15,917,287$7,340,485$128,656,347
100$168,612,269$16,589,746$7,478,903$141,453,611