Can I retire at age 58 with 577,000?

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 $577,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.9%
1 years$47,648$47,224$46,810$46,405$46,011$44,361
2 years$23,588$23,149$22,723$22,310$21,910$20,265
3 years$15,569$15,128$14,703$14,294$13,901$12,313
4 years$11,561$11,121$10,700$10,298$9,914$8,396
5 years$9,156$8,719$8,304$7,910$7,536$6,092
6 years$7,553$7,120$6,711$6,326$5,963$4,593
7 years$6,409$5,979$5,577$5,201$4,850$3,553
8 years$5,551$5,125$4,729$4,363$4,023$2,800
9 years$4,885$4,462$4,073$3,716$3,388$2,236
10 years$4,352$3,933$3,551$3,203$2,887$1,804
11 years$3,916$3,502$3,127$2,788$2,483$1,467
12 years$3,553$3,143$2,775$2,445$2,152$1,201
13 years$3,246$2,840$2,479$2,159$1,876$987
14 years$2,983$2,582$2,227$1,916$1,645$815
15 years$2,755$2,358$2,011$1,709$1,448$675
16 years$2,556$2,164$1,823$1,530$1,280$561
17 years$2,381$1,993$1,659$1,375$1,135$467
18 years$2,225$1,841$1,515$1,239$1,009$389
19 years$2,086$1,707$1,387$1,120$899$325
20 years$1,961$1,586$1,272$1,014$803$271
21 years$1,848$1,477$1,170$920$719$227
22 years$1,745$1,379$1,079$837$644$190
23 years$1,652$1,290$996$762$578$159
24 years$1,566$1,208$921$695$520$134
25 years$1,488$1,134$853$635$468$112
26 years$1,415$1,066$791$580$421$94
27 years$1,348$1,003$735$531$380$79
28 years$1,286$945$683$487$343$66
29 years$1,228$892$636$446$310$56
30 years$1,175$842$592$410$280$47
31 years$1,124$796$552$376$253$39
32 years$1,077$753$515$346$229$33
33 years$1,033$713$481$318$207$28
34 years$992$676$449$293$187$23
35 years$953$641$420$269$170$20
36 years$916$609$393$248$154$17
37 years$882$578$368$229$139$14
38 years$849$549$344$211$126$12
39 years$818$522$323$194$115$10
40 years$789$497$302$179$104$8
41 years$761$473$284$165$94$7
42 years$735$451$266$153$86$6
43 years$709$429$250$141$78$5
44 years$686$409$234$130$70$4
45 years$663$390$220$120$64$3
46 years$641$372$207$111$58$3
47 years$620$355$194$102$53$2
48 years$600$339$182$95$48$2
49 years$581$324$171$88$44$2
50 years$563$309$161$81$40$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $577,000, adding $2,984 every year, while hoping to spend $29,437 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: 43/45/12 Blend
57$577,000$577,000$577,000$577,000
58$638,932$608,351$599,407$664,060
59$672,782$606,839$588,167$680,398
60$709,099$604,267$575,563$694,898
61$748,102$600,551$561,519$709,956
62$790,033$595,604$545,956$725,633
63$835,159$589,331$528,788$742,002
64$883,771$581,633$509,927$759,143
65$936,189$572,407$489,283$777,146
66$992,765$561,540$466,760$796,115
67$1,053,887$548,914$442,255$816,165
68$1,119,978$534,406$415,665$837,425
69$1,191,506$517,882$386,881$860,041
70$1,268,985$499,204$355,786$884,176
71$1,352,979$478,222$322,263$910,012
72$1,444,109$454,781$286,185$937,755
73$1,543,057$428,715$247,421$967,634
74$1,650,576$399,848$205,836$999,906
75$1,767,490$367,996$161,287$1,034,856
76$1,894,709$332,963$113,625$1,072,804
77$2,033,232$294,541$62,695$1,114,109
78$2,184,161$252,513$8,334$1,159,167
79$2,348,706$206,647$0$1,208,424
80$2,528,200$156,699$0$1,268,733
81$2,724,110$102,411$0$1,335,838
82$2,938,052$43,511$0$1,409,307
83$3,171,801$0$0$1,489,846
84$3,427,317$0$0$1,588,286
85$3,706,752$0$0$1,719,572
86$4,012,480$0$0$1,863,282
87$4,347,114$0$0$2,020,652
88$4,713,528$0$0$2,193,044
89$5,114,892$0$0$2,381,959
90$5,554,693$0$0$2,589,047
91$6,036,774$0$0$2,816,128
92$6,565,365$0$0$3,065,205
93$7,145,126$0$0$3,338,487
94$7,781,192$0$0$3,638,403
95$8,479,215$0$0$3,967,631
96$9,245,423$0$0$4,329,121
97$10,086,676$0$0$4,726,122
98$11,010,530$0$0$5,162,213
99$12,025,311$0$0$5,641,337
100$13,140,189$0$0$6,167,838