Can I retire at age 58 with 521,000?

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 $521,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.5%
1 years$43,024$42,640$42,267$41,902$41,545$41,283
2 years$21,299$20,902$20,518$20,145$19,783$19,519
3 years$14,058$13,660$13,276$12,907$12,551$12,293
4 years$10,439$10,041$9,662$9,299$8,952$8,701
5 years$8,267$7,873$7,498$7,142$6,805$6,563
6 years$6,820$6,429$6,059$5,712$5,385$5,152
7 years$5,787$5,399$5,035$4,696$4,379$4,155
8 years$5,013$4,628$4,270$3,939$3,633$3,418
9 years$4,411$4,029$3,678$3,355$3,059$2,854
10 years$3,929$3,552$3,207$2,892$2,607$2,410
11 years$3,536$3,162$2,823$2,517$2,242$2,054
12 years$3,208$2,838$2,505$2,208$1,943$1,763
13 years$2,931$2,565$2,238$1,949$1,694$1,523
14 years$2,693$2,331$2,011$1,730$1,485$1,322
15 years$2,488$2,130$1,816$1,543$1,308$1,153
16 years$2,308$1,954$1,646$1,382$1,156$1,009
17 years$2,150$1,799$1,498$1,242$1,025$885
18 years$2,009$1,663$1,368$1,119$911$779
19 years$1,884$1,541$1,252$1,011$812$687
20 years$1,771$1,432$1,149$916$725$607
21 years$1,669$1,334$1,057$831$649$537
22 years$1,576$1,245$974$756$582$476
23 years$1,492$1,164$899$688$522$423
24 years$1,414$1,091$832$628$469$376
25 years$1,343$1,024$770$573$422$334
26 years$1,278$962$714$524$381$298
27 years$1,217$906$663$480$343$265
28 years$1,161$853$617$440$310$237
29 years$1,109$805$574$403$280$211
30 years$1,061$760$535$370$253$188
31 years$1,015$719$498$340$228$168
32 years$973$680$465$312$207$150
33 years$933$644$434$287$187$134
34 years$896$610$406$264$169$120
35 years$861$579$379$243$153$108
36 years$827$550$355$224$139$96
37 years$796$522$332$206$126$86
38 years$767$496$311$190$114$77
39 years$739$472$291$175$103$69
40 years$712$449$273$162$94$62
41 years$687$427$256$149$85$55
42 years$663$407$240$138$77$50
43 years$641$388$225$127$70$44
44 years$619$369$212$117$64$40
45 years$598$352$199$108$58$36
46 years$579$336$187$100$52$32
47 years$560$321$175$93$48$29
48 years$542$306$165$85$43$26
49 years$525$292$155$79$39$23
50 years$509$279$146$73$36$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $521,000, adding $4,049 every year, while hoping to spend $22,253 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: 28/42/30 Blend
57$521,000$521,000$521,000$521,000
58$578,319$550,706$542,630$589,071
59$613,630$554,013$537,131$601,368
60$651,797$556,737$530,702$612,396
61$693,089$558,825$523,289$623,803
62$737,798$560,222$514,833$635,639
63$786,249$560,868$505,276$647,960
64$838,798$560,702$494,554$660,826
65$895,836$559,657$482,602$674,311
66$957,793$557,662$469,351$688,495
67$1,025,143$554,643$454,730$703,468
68$1,098,408$550,520$438,663$719,333
69$1,178,159$545,209$421,072$736,205
70$1,265,028$538,621$401,874$754,215
71$1,359,708$530,661$380,984$773,508
72$1,462,964$521,229$358,313$794,247
73$1,575,635$510,218$333,766$816,617
74$1,698,648$497,517$307,245$840,824
75$1,833,020$483,006$278,648$867,096
76$1,979,873$466,558$247,868$895,692
77$2,140,442$448,041$214,793$926,898
78$2,316,085$427,313$179,307$961,037
79$2,508,300$404,226$141,287$998,467
80$2,718,733$378,620$100,607$1,039,586
81$2,949,201$350,328$57,134$1,084,840
82$3,201,700$319,175$10,729$1,134,725
83$3,478,432$284,974$0$1,189,793
84$3,781,821$247,526$0$1,263,077
85$4,114,536$206,624$0$1,347,312
86$4,479,518$162,048$0$1,439,873
87$4,880,004$113,564$0$1,541,653
88$5,319,563$60,927$0$1,653,647
89$5,802,124$3,877$0$1,776,951
90$6,332,014$0$0$1,912,780
91$6,914,003$0$0$2,089,218
92$7,553,342$0$0$2,285,101
93$8,255,819$0$0$2,500,422
94$9,027,807$0$0$2,737,147
95$9,876,330$0$0$2,997,440
96$10,809,125$0$0$3,283,688
97$11,834,714$0$0$3,598,519
98$12,962,491$0$0$3,944,830
99$14,202,800$0$0$4,325,811
100$15,567,042$0$0$4,744,979