Can I retire at age 58 with 603,000?

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 $603,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19.8%
1 years$49,795$49,352$48,919$48,497$48,084$46,195
2 years$24,651$24,192$23,747$23,316$22,897$21,017
3 years$16,271$15,810$15,366$14,939$14,527$12,715
4 years$12,081$11,622$11,182$10,762$10,361$8,630
5 years$9,569$9,112$8,678$8,267$7,876$6,232
6 years$7,894$7,440$7,013$6,611$6,232$4,676
7 years$6,698$6,248$5,828$5,435$5,068$3,599
8 years$5,802$5,356$4,943$4,559$4,205$2,821
9 years$5,105$4,663$4,257$3,884$3,541$2,240
10 years$4,548$4,111$3,711$3,348$3,017$1,797
11 years$4,092$3,659$3,267$2,913$2,595$1,453
12 years$3,713$3,284$2,900$2,556$2,249$1,182
13 years$3,392$2,968$2,591$2,256$1,961$966
14 years$3,117$2,698$2,328$2,003$1,719$792
15 years$2,879$2,465$2,102$1,786$1,513$652
16 years$2,672$2,261$1,905$1,599$1,338$538
17 years$2,488$2,083$1,734$1,437$1,186$445
18 years$2,326$1,924$1,583$1,295$1,054$368
19 years$2,180$1,783$1,449$1,170$940$305
20 years$2,049$1,657$1,330$1,060$840$254
21 years$1,931$1,544$1,223$962$751$211
22 years$1,824$1,441$1,127$874$673$175
23 years$1,726$1,348$1,041$796$605$146
24 years$1,637$1,263$963$726$543$121
25 years$1,555$1,185$892$663$489$101
26 years$1,479$1,114$827$607$440$84
27 years$1,409$1,048$768$555$397$70
28 years$1,344$988$714$509$358$59
29 years$1,284$932$664$466$324$49
30 years$1,227$880$619$428$292$41
31 years$1,175$832$577$393$264$34
32 years$1,126$787$538$361$239$28
33 years$1,080$745$503$332$216$24
34 years$1,037$706$470$306$196$20
35 years$996$670$439$281$177$16
36 years$958$636$411$259$161$14
37 years$922$604$384$239$146$11
38 years$887$574$360$220$132$10
39 years$855$546$337$203$120$8
40 years$824$519$316$187$109$7
41 years$795$494$296$173$99$6
42 years$768$471$278$159$89$5
43 years$741$449$261$147$81$4
44 years$716$428$245$136$74$3
45 years$693$408$230$125$67$3
46 years$670$389$216$116$61$2
47 years$648$371$203$107$55$2
48 years$628$354$191$99$50$2
49 years$608$338$179$91$45$1
50 years$589$323$168$85$41$1

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $603,000, adding $5,655 every year, while hoping to spend $22,863 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: 59/23/18 Blend
57$603,000$603,000$603,000$603,000
58$670,339$638,380$629,034$706,430
59$714,388$645,335$625,780$738,479
60$762,163$651,864$621,652$770,408
61$814,021$657,922$616,594$804,707
62$870,353$663,463$610,552$841,609
63$931,590$668,433$603,466$881,371
64$998,205$672,780$595,276$924,275
65$1,070,721$676,445$585,916$970,636
66$1,149,710$679,366$575,320$1,020,798
67$1,235,804$681,479$563,417$1,075,144
68$1,329,698$682,713$550,133$1,134,094
69$1,432,156$682,994$535,391$1,198,114
70$1,544,019$682,245$519,111$1,267,717
71$1,666,215$680,381$501,207$1,343,469
72$1,799,763$677,313$481,591$1,425,997
73$1,945,787$672,949$460,172$1,515,989
74$2,105,521$667,188$436,852$1,614,209
75$2,280,329$659,924$411,531$1,721,497
76$2,471,708$651,046$384,103$1,838,781
77$2,681,309$640,435$354,458$1,967,085
78$2,910,951$627,965$322,480$2,107,540
79$3,162,635$613,502$288,050$2,261,392
80$3,438,566$596,905$251,042$2,430,018
81$3,741,172$578,026$211,324$2,614,937
82$4,073,128$556,706$168,760$2,817,823
83$4,437,379$532,777$123,206$3,040,526
84$4,837,171$506,062$74,513$3,285,084
85$5,276,079$476,375$22,524$3,553,747
86$5,758,038$443,517$0$3,848,999
87$6,287,387$407,278$0$4,179,905
88$6,868,903$367,438$0$4,548,184
89$7,507,851$323,762$0$4,952,873
90$8,210,028$276,003$0$5,397,681
91$8,981,823$223,899$0$5,886,698
92$9,830,274$167,175$0$6,424,434
93$10,763,135$105,539$0$7,015,859
94$11,788,948$38,684$0$7,666,453
95$12,917,125$0$0$8,382,257
96$14,158,036$0$0$9,178,463
97$15,523,105$0$0$10,065,159
98$17,024,922$0$0$11,040,739
99$18,677,355$0$0$12,114,220
100$20,495,687$0$0$13,295,536