Can I retire at age 58 with 461,000?

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 $461,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.7%
1 years$38,069$37,730$37,399$37,076$36,761$35,613
2 years$18,846$18,495$18,155$17,825$17,505$16,359
3 years$12,439$12,087$11,747$11,421$11,106$9,997
4 years$9,236$8,885$8,549$8,228$7,921$6,858
5 years$7,315$6,966$6,634$6,320$6,021$5,007
6 years$6,035$5,688$5,362$5,054$4,764$3,800
7 years$5,121$4,777$4,456$4,155$3,875$2,960
8 years$4,435$4,095$3,779$3,486$3,215$2,349
9 years$3,903$3,565$3,255$2,969$2,707$1,890
10 years$3,477$3,143$2,837$2,559$2,307$1,537
11 years$3,128$2,798$2,498$2,227$1,984$1,259
12 years$2,838$2,511$2,217$1,954$1,719$1,039
13 years$2,593$2,269$1,981$1,725$1,499$861
14 years$2,383$2,063$1,780$1,531$1,314$717
15 years$2,201$1,884$1,607$1,365$1,157$599
16 years$2,042$1,729$1,457$1,223$1,023$502
17 years$1,902$1,592$1,326$1,099$907$421
18 years$1,778$1,471$1,210$990$806$354
19 years$1,667$1,364$1,108$895$719$298
20 years$1,567$1,267$1,017$810$642$252
21 years$1,476$1,180$935$735$574$213
22 years$1,395$1,102$862$669$515$180
23 years$1,320$1,030$796$609$462$152
24 years$1,251$965$736$555$415$129
25 years$1,189$906$682$507$374$109
26 years$1,131$851$632$464$337$92
27 years$1,077$801$587$424$304$78
28 years$1,027$755$546$389$274$66
29 years$981$712$508$357$247$56
30 years$938$673$473$327$223$48
31 years$898$636$441$301$202$41
32 years$861$602$411$276$183$34
33 years$826$570$384$254$165$29
34 years$793$540$359$234$150$25
35 years$761$512$336$215$136$21
36 years$732$486$314$198$123$18
37 years$705$462$294$183$111$15
38 years$678$439$275$168$101$13
39 years$654$417$258$155$92$11
40 years$630$397$242$143$83$9
41 years$608$378$227$132$75$8
42 years$587$360$213$122$68$7
43 years$567$343$199$112$62$6
44 years$548$327$187$104$56$5
45 years$530$312$176$96$51$4
46 years$512$297$165$89$46$4
47 years$496$284$155$82$42$3
48 years$480$271$146$76$38$3
49 years$465$259$137$70$35$2
50 years$450$247$129$65$32$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $461,000, adding $4,832 every year, while hoping to spend $42,524 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: 51/23/26 Blend
57$461,000$461,000$461,000$461,000
58$513,006$488,573$481,428$535,203
59$520,088$467,268$452,310$529,835
60$526,466$443,494$420,792$519,318
61$532,025$417,084$386,748$507,028
62$536,635$387,865$350,047$492,816
63$540,150$355,649$310,553$476,519
64$542,411$320,241$268,122$457,961
65$543,238$281,434$222,605$436,952
66$542,433$239,008$173,846$413,285
67$539,774$192,733$121,684$386,737
68$535,018$142,364$65,947$357,066
69$527,893$87,643$6,459$324,010
70$518,098$28,297$0$287,283
71$505,298$0$0$262,398
72$489,126$0$0$245,241
73$469,170$0$0$233,092
74$444,979$0$0$218,533
75$416,052$0$0$201,281
76$381,832$0$0$181,023
77$341,708$0$0$157,415
78$295,000$0$0$130,073
79$240,959$0$0$98,576
80$178,755$0$0$62,456
81$107,474$0$0$21,197
82$26,101$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0