Can I retire at age 58 with 492,000?

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 $492,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.9%
1 years$40,629$40,267$39,914$39,569$39,233$38,599
2 years$20,113$19,739$19,376$19,024$18,682$18,045
3 years$13,276$12,899$12,537$12,189$11,853$11,233
4 years$9,858$9,482$9,124$8,781$8,454$7,855
5 years$7,807$7,434$7,081$6,745$6,426$5,851
6 years$6,441$6,071$5,722$5,394$5,085$4,534
7 years$5,465$5,098$4,755$4,435$4,135$3,608
8 years$4,734$4,370$4,033$3,720$3,431$2,928
9 years$4,165$3,805$3,473$3,169$2,889$2,410
10 years$3,710$3,354$3,028$2,731$2,462$2,006
11 years$3,339$2,986$2,666$2,377$2,117$1,684
12 years$3,029$2,680$2,366$2,085$1,835$1,424
13 years$2,768$2,422$2,114$1,841$1,600$1,211
14 years$2,543$2,201$1,899$1,634$1,402$1,035
15 years$2,349$2,011$1,715$1,457$1,235$888
16 years$2,180$1,845$1,555$1,305$1,091$764
17 years$2,030$1,699$1,415$1,172$968$659
18 years$1,897$1,570$1,291$1,057$860$570
19 years$1,779$1,455$1,182$955$767$494
20 years$1,672$1,352$1,085$865$685$429
21 years$1,576$1,260$998$785$613$373
22 years$1,488$1,176$920$714$549$325
23 years$1,409$1,100$849$650$493$283
24 years$1,336$1,030$785$593$443$247
25 years$1,268$967$727$541$399$216
26 years$1,207$909$675$495$359$188
27 years$1,150$855$627$453$324$165
28 years$1,097$806$582$415$292$144
29 years$1,047$760$542$381$264$126
30 years$1,001$718$505$349$239$110
31 years$959$679$471$321$216$97
32 years$919$642$439$295$195$85
33 years$881$608$410$271$177$74
34 years$846$576$383$249$160$65
35 years$813$547$358$230$145$57
36 years$781$519$335$211$131$50
37 years$752$493$314$195$119$44
38 years$724$468$294$180$108$38
39 years$698$445$275$166$98$34
40 years$673$424$258$153$89$30
41 years$649$403$242$141$80$26
42 years$626$384$227$130$73$23
43 years$605$366$213$120$66$20
44 years$585$349$200$111$60$18
45 years$565$333$188$102$55$15
46 years$547$317$176$95$50$14
47 years$529$303$166$87$45$12
48 years$512$289$156$81$41$10
49 years$496$276$146$75$37$9
50 years$480$264$137$69$34$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $492,000, adding $4,657 every year, while hoping to spend $29,913 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: 44/28/28 Blend
57$492,000$492,000$492,000$492,000
58$546,988$520,912$513,286$566,434
59$570,953$514,609$498,654$574,459
60$596,361$506,995$482,529$579,944
61$623,326$497,974$464,830$585,318
62$651,974$487,444$445,471$590,586
63$682,445$475,298$424,363$595,760
64$714,888$461,422$401,413$600,851
65$749,470$445,695$376,524$605,877
66$786,372$427,990$349,593$610,859
67$825,792$408,171$320,515$615,822
68$867,948$386,097$289,177$620,797
69$913,078$361,616$255,465$625,824
70$961,445$334,568$219,256$630,946
71$1,013,335$304,784$180,423$636,217
72$1,069,064$272,086$138,835$641,699
73$1,128,976$236,286$94,354$647,464
74$1,193,451$197,184$46,835$653,596
75$1,262,907$154,570$0$660,192
76$1,337,800$108,221$0$668,520
77$1,418,634$57,902$0$692,559
78$1,505,961$3,365$0$718,496
79$1,600,388$0$0$746,547
80$1,702,582$0$0$794,102
81$1,813,277$0$0$846,786
82$1,933,279$0$0$903,951
83$2,063,476$0$0$966,027
84$2,204,843$0$0$1,033,485
85$2,358,452$0$0$1,106,846
86$2,525,483$0$0$1,186,679
87$2,707,236$0$0$1,273,614
88$2,905,138$0$0$1,368,342
89$3,120,762$0$0$1,471,624
90$3,355,837$0$0$1,584,298
91$3,612,268$0$0$1,707,286
92$3,892,150$0$0$1,841,602
93$4,197,790$0$0$1,988,363
94$4,531,727$0$0$2,148,801
95$4,896,758$0$0$2,324,267
96$5,295,960$0$0$2,516,255
97$5,732,722$0$0$2,726,405
98$6,210,776$0$0$2,956,526
99$6,734,230$0$0$3,208,608
100$7,307,611$0$0$3,484,843