Can I retire at age 58 with 762,000?

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 $762,000?

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$62,925$62,365$61,818$61,284$60,763$58,584
2 years$31,151$30,571$30,009$29,464$28,935$26,763
3 years$20,561$19,978$19,418$18,878$18,357$16,261
4 years$15,267$14,686$14,131$13,600$13,093$11,088
5 years$12,092$11,514$10,966$10,446$9,953$8,045
6 years$9,975$9,402$8,862$8,354$7,875$6,065
7 years$8,464$7,896$7,365$6,868$6,405$4,693
8 years$7,331$6,768$6,246$5,762$5,313$3,698
9 years$6,451$5,893$5,380$4,908$4,475$2,953
10 years$5,747$5,194$4,690$4,230$3,813$2,383
11 years$5,171$4,624$4,129$3,682$3,279$1,938
12 years$4,692$4,151$3,664$3,229$2,841$1,586
13 years$4,286$3,751$3,274$2,851$2,478$1,304
14 years$3,939$3,409$2,942$2,531$2,172$1,076
15 years$3,639$3,115$2,656$2,257$1,912$892
16 years$3,376$2,858$2,408$2,021$1,690$740
17 years$3,144$2,632$2,191$1,816$1,499$616
18 years$2,939$2,432$2,000$1,636$1,333$514
19 years$2,755$2,254$1,831$1,479$1,188$429
20 years$2,590$2,094$1,680$1,339$1,061$358
21 years$2,441$1,951$1,546$1,215$949$300
22 years$2,305$1,821$1,425$1,105$851$251
23 years$2,181$1,703$1,315$1,006$764$210
24 years$2,068$1,596$1,217$918$687$176
25 years$1,965$1,497$1,127$838$618$148
26 years$1,869$1,407$1,045$766$557$124
27 years$1,780$1,325$970$702$502$104
28 years$1,698$1,248$902$643$453$88
29 years$1,622$1,177$839$589$409$74
30 years$1,551$1,112$782$541$369$62
31 years$1,485$1,051$729$497$334$52
32 years$1,423$995$680$457$302$44
33 years$1,365$942$635$420$273$37
34 years$1,310$893$593$386$248$31
35 years$1,259$847$555$356$224$26
36 years$1,210$804$519$328$203$22
37 years$1,165$763$486$302$184$18
38 years$1,121$725$455$278$167$15
39 years$1,080$690$426$256$151$13
40 years$1,042$656$399$237$137$11
41 years$1,005$625$375$218$125$9
42 years$970$595$351$201$113$8
43 years$937$567$330$186$103$6
44 years$905$540$309$172$93$5
45 years$875$515$291$159$85$5
46 years$847$492$273$146$77$4
47 years$819$469$256$135$70$3
48 years$793$448$241$125$63$3
49 years$768$428$226$116$57$2
50 years$744$409$213$107$52$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $762,000, adding $5,103 every year, while hoping to spend $36,716 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: 51/42/7 Blend
57$762,000$762,000$762,000$762,000
58$844,988$804,602$792,791$886,351
59$892,111$804,962$780,284$915,412
60$942,810$804,109$766,127$942,598
61$997,411$801,945$750,227$971,276
62$1,056,273$798,365$732,485$1,001,595
63$1,119,787$793,260$712,798$1,033,719
64$1,188,387$786,511$691,058$1,067,832
65$1,262,547$777,995$667,153$1,104,137
66$1,342,789$767,579$640,965$1,142,863
67$1,429,687$755,124$612,371$1,184,259
68$1,523,872$740,481$581,242$1,228,608
69$1,626,036$723,494$547,443$1,276,219
70$1,736,943$703,997$510,834$1,327,438
71$1,857,432$681,814$471,267$1,382,649
72$1,988,426$656,758$428,590$1,442,277
73$2,130,939$628,632$382,642$1,506,795
74$2,286,089$597,229$333,254$1,576,726
75$2,455,104$562,328$280,253$1,652,652
76$2,639,338$523,696$223,454$1,735,217
77$2,840,279$481,085$162,668$1,825,135
78$3,059,565$434,236$97,696$1,923,198
79$3,299,000$382,873$28,328$2,030,284
80$3,560,570$326,705$0$2,147,364
81$3,846,459$265,425$0$2,278,929
82$4,159,074$198,707$0$2,425,237
83$4,501,065$126,209$0$2,585,508
84$4,875,349$47,569$0$2,761,222
85$5,285,137$0$0$2,954,015
86$5,733,968$0$0$3,183,075
87$6,225,736$0$0$3,458,214
88$6,764,733$0$0$3,759,856
89$7,355,682$0$0$4,090,657
90$8,003,787$0$0$4,453,538
91$8,714,781$0$0$4,851,721
92$9,494,976$0$0$5,288,753
93$10,351,327$0$0$5,768,539
94$11,291,494$0$0$6,295,385
95$12,323,914$0$0$6,874,029
96$13,457,882$0$0$7,509,696
97$14,703,638$0$0$8,208,138
98$16,072,463$0$0$8,975,694
99$17,576,783$0$0$9,819,345
100$19,230,288$0$0$10,746,785