Can I retire at age 58 with 631,000?

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 $631,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.9%
1 years$52,107$51,643$51,190$50,748$50,317$49,100
2 years$25,796$25,315$24,850$24,398$23,960$22,742
3 years$17,026$16,544$16,079$15,632$15,201$14,020
4 years$12,642$12,161$11,702$11,262$10,842$9,705
5 years$10,013$9,535$9,081$8,650$8,242$7,154
6 years$8,260$7,786$7,339$6,918$6,521$5,483
7 years$7,009$6,539$6,099$5,687$5,304$4,315
8 years$6,071$5,605$5,172$4,771$4,400$3,461
9 years$5,342$4,880$4,455$4,064$3,705$2,815
10 years$4,759$4,301$3,884$3,503$3,157$2,314
11 years$4,282$3,829$3,419$3,049$2,715$1,919
12 years$3,885$3,437$3,034$2,674$2,353$1,601
13 years$3,549$3,106$2,711$2,361$2,052$1,344
14 years$3,262$2,823$2,436$2,096$1,799$1,133
15 years$3,013$2,579$2,199$1,869$1,584$958
16 years$2,796$2,366$1,994$1,674$1,400$813
17 years$2,604$2,179$1,814$1,504$1,241$692
18 years$2,434$2,014$1,656$1,355$1,103$590
19 years$2,281$1,866$1,516$1,224$984$504
20 years$2,145$1,734$1,392$1,109$879$431
21 years$2,021$1,615$1,280$1,006$786$369
22 years$1,909$1,508$1,180$915$705$316
23 years$1,806$1,410$1,089$833$633$271
24 years$1,713$1,321$1,007$760$569$233
25 years$1,627$1,240$933$694$512$200
26 years$1,548$1,165$865$635$461$172
27 years$1,474$1,097$804$581$415$148
28 years$1,406$1,034$747$532$375$127
29 years$1,343$975$695$488$339$110
30 years$1,284$921$648$448$306$94
31 years$1,230$870$604$411$277$81
32 years$1,178$824$563$378$250$70
33 years$1,130$780$526$348$226$60
34 years$1,085$739$491$320$205$52
35 years$1,042$701$459$295$186$45
36 years$1,002$666$430$271$168$39
37 years$964$632$402$250$152$33
38 years$929$601$377$230$138$29
39 years$895$571$353$212$125$25
40 years$863$543$331$196$114$21
41 years$832$517$310$181$103$18
42 years$803$493$291$167$94$16
43 years$776$469$273$154$85$14
44 years$750$447$256$142$77$12
45 years$725$427$241$131$70$10
46 years$701$407$226$121$64$9
47 years$678$388$212$112$58$8
48 years$657$371$200$104$52$7
49 years$636$354$188$96$48$6
50 years$616$338$176$88$43$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $631,000, adding $4,541 every year, while hoping to spend $37,521 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: 49/27/24 Blend
57$631,000$631,000$631,000$631,000
58$700,046$666,603$656,823$729,397
59$731,529$659,345$638,904$743,075
60$764,965$650,473$619,128$753,802
61$800,515$639,869$597,392$764,696
62$838,352$627,408$573,590$775,789
63$878,669$612,956$547,610$787,121
64$921,675$596,372$519,336$798,734
65$967,599$577,508$488,647$810,682
66$1,016,692$556,204$455,415$823,022
67$1,069,231$532,293$419,507$835,825
68$1,125,516$505,600$380,785$849,167
69$1,185,880$475,936$339,102$863,141
70$1,250,687$443,103$294,309$877,848
71$1,320,335$406,894$246,247$893,405
72$1,395,263$367,085$194,749$909,946
73$1,475,951$323,443$139,645$927,621
74$1,562,928$275,722$80,753$946,602
75$1,656,774$223,660$17,886$967,081
76$1,758,127$166,982$0$989,275
77$1,867,688$105,395$0$1,026,031
78$1,986,226$38,594$0$1,070,730
79$2,114,588$0$0$1,119,153
80$2,253,705$0$0$1,181,731
81$2,404,599$0$0$1,262,101
82$2,568,397$0$0$1,349,404
83$2,746,335$0$0$1,444,307
84$2,939,777$0$0$1,547,544
85$3,150,218$0$0$1,659,922
86$3,379,309$0$0$1,782,330
87$3,628,861$0$0$1,915,747
88$3,900,870$0$0$2,061,248
89$4,197,533$0$0$2,220,018
90$4,521,268$0$0$2,393,362
91$4,874,734$0$0$2,582,713
92$5,260,861$0$0$2,789,653
93$5,682,874$0$0$3,015,922
94$6,144,322$0$0$3,263,434
95$6,649,114$0$0$3,534,299
96$7,201,554$0$0$3,830,839
97$7,806,382$0$0$4,155,611
98$8,468,815$0$0$4,511,432
99$9,194,602$0$0$4,901,403
100$9,990,070$0$0$5,328,940