Can I retire at age 58 with 473,000?

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 $473,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.2%
1 years$39,060$38,712$38,373$38,041$37,718$36,761
2 years$19,337$18,976$18,627$18,289$17,961$17,003
3 years$12,763$12,401$12,053$11,718$11,395$10,467
4 years$9,477$9,116$8,772$8,442$8,127$7,235
5 years$7,506$7,147$6,807$6,484$6,178$5,324
6 years$6,192$5,836$5,501$5,186$4,888$4,074
7 years$5,254$4,901$4,572$4,263$3,976$3,201
8 years$4,551$4,201$3,877$3,576$3,298$2,563
9 years$4,004$3,658$3,339$3,046$2,778$2,081
10 years$3,567$3,224$2,911$2,626$2,367$1,707
11 years$3,210$2,870$2,563$2,285$2,035$1,413
12 years$2,912$2,576$2,275$2,005$1,764$1,177
13 years$2,661$2,328$2,032$1,770$1,538$986
14 years$2,445$2,116$1,826$1,571$1,348$829
15 years$2,259$1,933$1,649$1,401$1,187$700
16 years$2,096$1,774$1,495$1,254$1,049$593
17 years$1,952$1,634$1,360$1,127$930$503
18 years$1,824$1,510$1,242$1,016$827$428
19 years$1,710$1,399$1,137$918$737$365
20 years$1,608$1,300$1,043$831$659$311
21 years$1,515$1,211$959$754$589$266
22 years$1,431$1,130$884$686$528$227
23 years$1,354$1,057$817$625$474$195
24 years$1,284$991$755$570$426$167
25 years$1,219$930$699$520$384$143
26 years$1,160$874$649$476$345$123
27 years$1,105$822$602$435$311$105
28 years$1,054$775$560$399$281$90
29 years$1,007$731$521$366$254$78
30 years$963$690$485$336$229$67
31 years$922$653$452$308$207$57
32 years$883$617$422$283$188$49
33 years$847$585$394$261$170$42
34 years$813$554$368$240$154$36
35 years$781$526$344$221$139$31
36 years$751$499$322$203$126$27
37 years$723$474$302$187$114$23
38 years$696$450$282$173$104$20
39 years$671$428$265$159$94$17
40 years$647$407$248$147$85$15
41 years$624$388$232$135$77$13
42 years$602$369$218$125$70$11
43 years$582$352$205$115$64$9
44 years$562$335$192$107$58$8
45 years$543$320$180$98$52$7
46 years$525$305$169$91$48$6
47 years$508$291$159$84$43$5
48 years$492$278$150$78$39$4
49 years$477$265$141$72$36$4
50 years$462$254$132$66$32$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $473,000, adding $6,123 every year, while hoping to spend $23,980 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: 44/36/20 Blend
57$473,000$473,000$473,000$473,000
58$527,562$502,493$495,161$547,478
59$555,859$501,600$486,235$561,220
60$586,238$499,861$476,205$573,276
61$618,887$497,207$465,011$585,848
62$654,011$493,567$452,586$598,996
63$691,836$488,868$438,864$612,786
64$732,609$483,028$423,771$627,294
65$776,602$475,963$407,235$642,604
66$824,114$467,585$389,176$658,812
67$875,474$457,797$369,514$676,024
68$931,043$446,499$348,163$694,360
69$991,218$433,586$325,035$713,954
70$1,056,434$418,943$300,035$734,955
71$1,127,172$402,453$273,068$757,531
72$1,203,959$383,989$244,031$781,869
73$1,287,375$363,417$212,819$808,179
74$1,378,059$340,596$179,320$836,694
75$1,476,713$315,377$143,420$867,674
76$1,584,110$287,603$104,996$901,409
77$1,701,100$257,106$63,924$938,222
78$1,828,618$223,710$20,071$978,474
79$1,967,694$187,229$0$1,022,566
80$2,119,461$147,465$0$1,076,645
81$2,285,167$104,212$0$1,140,447
82$2,466,185$57,249$0$1,210,265
83$2,664,026$6,345$0$1,286,745
84$2,880,356$0$0$1,370,603
85$3,117,006$0$0$1,481,937
86$3,375,994$0$0$1,606,588
87$3,659,543$0$0$1,743,118
88$3,970,098$0$0$1,892,713
89$4,310,353$0$0$2,056,679
90$4,683,278$0$0$2,236,453
91$5,092,138$0$0$2,433,618
92$5,540,534$0$0$2,649,919
93$6,032,429$0$0$2,887,277
94$6,572,191$0$0$3,147,809
95$7,164,629$0$0$3,433,844
96$7,815,041$0$0$3,747,952
97$8,529,263$0$0$4,092,959
98$9,313,724$0$0$4,471,983
99$10,175,506$0$0$4,888,456
100$11,122,410$0$0$5,346,160