Can I retire at age 58 with 528,000?

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 $528,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.6%
1 years$43,602$43,213$42,834$42,465$42,103$41,304
2 years$21,585$21,183$20,793$20,416$20,049$19,247
3 years$14,247$13,843$13,455$13,081$12,720$11,940
4 years$10,579$10,176$9,792$9,424$9,072$8,320
5 years$8,378$7,978$7,599$7,238$6,896$6,175
6 years$6,912$6,515$6,141$5,789$5,457$4,766
7 years$5,865$5,471$5,103$4,759$4,438$3,779
8 years$5,080$4,690$4,328$3,992$3,682$3,053
9 years$4,470$4,083$3,728$3,401$3,101$2,503
10 years$3,982$3,599$3,250$2,931$2,642$2,074
11 years$3,583$3,204$2,861$2,551$2,272$1,734
12 years$3,251$2,876$2,539$2,238$1,969$1,460
13 years$2,970$2,599$2,269$1,976$1,717$1,236
14 years$2,730$2,362$2,038$1,754$1,505$1,051
15 years$2,521$2,158$1,840$1,564$1,325$897
16 years$2,339$1,980$1,668$1,400$1,171$768
17 years$2,179$1,824$1,518$1,258$1,038$660
18 years$2,036$1,685$1,386$1,134$923$568
19 years$1,909$1,562$1,269$1,025$823$489
20 years$1,795$1,451$1,164$928$735$423
21 years$1,691$1,352$1,071$842$658$366
22 years$1,597$1,262$987$766$590$317
23 years$1,512$1,180$911$697$529$274
24 years$1,433$1,106$843$636$476$238
25 years$1,361$1,038$781$581$428$207
26 years$1,295$975$724$531$386$180
27 years$1,234$918$672$486$348$156
28 years$1,177$865$625$445$314$136
29 years$1,124$816$582$408$283$118
30 years$1,075$770$542$375$256$103
31 years$1,029$728$505$344$231$90
32 years$986$689$471$316$209$78
33 years$946$653$440$291$189$68
34 years$908$619$411$268$172$59
35 years$872$587$384$246$155$52
36 years$839$557$360$227$141$45
37 years$807$529$337$209$128$39
38 years$777$503$315$193$116$34
39 years$749$478$295$178$105$30
40 years$722$455$277$164$95$26
41 years$696$433$260$151$86$23
42 years$672$412$243$140$78$20
43 years$649$393$228$129$71$17
44 years$627$374$214$119$65$15
45 years$606$357$201$110$59$13
46 years$587$341$189$101$53$11
47 years$568$325$178$94$48$10
48 years$549$310$167$87$44$9
49 years$532$296$157$80$40$8
50 years$516$283$148$74$36$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $528,000, adding $4,939 every year, while hoping to spend $27,469 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: 70/13/17 Blend
57$528,000$528,000$528,000$528,000
58$586,951$558,967$550,783$625,344
59$617,593$557,129$540,007$649,703
60$650,440$554,281$527,950$672,611
61$685,688$550,344$514,539$696,987
62$723,551$545,234$499,699$722,973
63$764,266$538,863$483,352$750,724
64$808,092$531,138$465,415$780,413
65$855,313$521,960$445,802$812,232
66$906,242$511,222$424,423$846,390
67$961,221$498,815$401,184$883,122
68$1,020,628$484,620$375,987$922,684
69$1,084,878$468,512$348,728$965,362
70$1,154,426$450,360$319,301$1,011,471
71$1,229,773$430,023$287,593$1,061,357
72$1,311,470$407,354$253,487$1,115,406
73$1,400,122$382,196$216,861$1,174,041
74$1,496,395$354,384$177,587$1,237,732
75$1,601,022$323,744$135,531$1,306,996
76$1,714,809$290,090$90,553$1,382,406
77$1,838,642$253,227$42,510$1,464,593
78$1,973,497$212,949$0$1,554,255
79$2,120,448$169,038$0$1,653,753
80$2,280,676$121,263$0$1,770,680
81$2,455,482$69,381$0$1,898,287
82$2,646,296$13,136$0$2,037,643
83$2,854,695$0$0$2,189,926
84$3,082,412$0$0$2,363,265
85$3,331,357$0$0$2,554,844
86$3,603,632$0$0$2,764,406
87$3,901,553$0$0$2,993,736
88$4,227,668$0$0$3,244,799
89$4,584,783$0$0$3,519,761
90$4,975,990$0$0$3,821,004
91$5,404,692$0$0$4,151,154
92$5,874,637$0$0$4,513,103
93$6,389,955$0$0$4,910,033
94$6,955,193$0$0$5,345,454
95$7,575,360$0$0$5,823,227
96$8,255,971$0$0$6,347,608
97$9,003,105$0$0$6,923,283
98$9,823,454$0$0$7,555,417
99$10,724,393$0$0$8,249,696
100$11,714,044$0$0$9,012,385