Can I retire at age 58 with 765,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $765,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.3%
1 years$63,173$62,610$62,061$61,525$61,002$59,918
2 years$31,274$30,691$30,127$29,580$29,049$27,960
3 years$20,642$20,057$19,494$18,952$18,430$17,370
4 years$15,327$14,744$14,187$13,654$13,144$12,122
5 years$12,139$11,560$11,009$10,487$9,992$9,011
6 years$10,015$9,439$8,897$8,387$7,906$6,967
7 years$8,498$7,927$7,394$6,895$6,430$5,532
8 years$7,360$6,795$6,270$5,784$5,334$4,478
9 years$6,476$5,916$5,401$4,927$4,492$3,678
10 years$5,769$5,215$4,708$4,247$3,828$3,054
11 years$5,191$4,642$4,145$3,696$3,292$2,558
12 years$4,710$4,167$3,679$3,242$2,853$2,157
13 years$4,303$3,766$3,287$2,862$2,488$1,830
14 years$3,955$3,423$2,953$2,541$2,181$1,559
15 years$3,653$3,127$2,666$2,266$1,920$1,334
16 years$3,389$2,869$2,417$2,029$1,697$1,144
17 years$3,157$2,642$2,200$1,823$1,505$985
18 years$2,950$2,441$2,008$1,643$1,338$849
19 years$2,766$2,263$1,838$1,484$1,192$734
20 years$2,600$2,103$1,687$1,344$1,065$635
21 years$2,450$1,958$1,552$1,220$953$551
22 years$2,314$1,828$1,430$1,109$854$478
23 years$2,190$1,710$1,321$1,010$767$415
24 years$2,077$1,602$1,221$922$689$361
25 years$1,972$1,503$1,131$842$620$314
26 years$1,876$1,413$1,049$770$559$274
27 years$1,787$1,330$974$704$504$239
28 years$1,705$1,253$906$645$455$208
29 years$1,628$1,182$843$592$410$181
30 years$1,557$1,116$785$543$371$158
31 years$1,491$1,055$732$499$335$138
32 years$1,428$999$683$458$303$121
33 years$1,370$946$638$422$274$105
34 years$1,315$896$596$388$249$92
35 years$1,264$850$557$357$225$80
36 years$1,215$807$521$329$204$70
37 years$1,169$766$488$303$185$61
38 years$1,126$728$457$279$168$54
39 years$1,085$693$428$257$152$47
40 years$1,046$659$401$237$138$41
41 years$1,009$627$376$219$125$36
42 years$974$597$353$202$113$31
43 years$941$569$331$187$103$27
44 years$909$542$311$172$93$24
45 years$879$517$292$159$85$21
46 years$850$493$274$147$77$18
47 years$822$471$257$136$70$16
48 years$796$450$242$126$64$14
49 years$771$429$227$116$58$12
50 years$747$410$214$107$52$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $765,000, adding $6,049 every year, while hoping to spend $53,455 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: 62/28/10 Blend
57$765,000$765,000$765,000$765,000
58$849,270$808,725$796,867$899,649
59$879,019$791,476$766,686$916,858
60$910,012$771,591$733,703$928,928
61$942,318$748,884$697,767$940,766
62$976,013$723,158$658,720$952,349
63$1,011,178$694,205$616,400$963,655
64$1,047,902$661,805$570,633$974,663
65$1,086,280$625,725$521,241$985,350
66$1,126,415$585,719$468,037$995,696
67$1,168,417$541,528$410,824$1,005,679
68$1,212,407$492,874$349,398$1,015,281
69$1,258,516$439,468$283,546$1,024,482
70$1,306,885$381,003$213,045$1,033,267
71$1,357,668$317,152$137,663$1,041,621
72$1,411,031$247,573$57,155$1,049,533
73$1,467,156$171,904$0$1,056,993
74$1,526,239$89,761$0$1,067,066
75$1,588,497$741$0$1,083,390
76$1,654,162$0$0$1,099,895
77$1,723,490$0$0$1,146,072
78$1,796,758$0$0$1,195,140
79$1,874,269$0$0$1,247,076
80$1,956,356$0$0$1,302,106
81$2,043,379$0$0$1,360,475
82$2,135,734$0$0$1,422,453
83$2,233,853$0$0$1,488,333
84$2,338,209$0$0$1,558,439
85$2,449,318$0$0$1,633,121
86$2,567,749$0$0$1,712,766
87$2,694,120$0$0$1,797,797
88$2,829,111$0$0$1,888,676
89$2,973,468$0$0$1,985,911
90$3,128,006$0$0$2,090,059
91$3,293,621$0$0$2,201,730
92$3,471,296$0$0$2,321,593
93$3,662,108$0$0$2,450,384
94$3,867,240$0$0$2,588,909
95$4,087,990$0$0$2,738,055
96$4,325,786$0$0$2,898,793
97$4,582,192$0$0$3,072,192
98$4,858,930$0$0$3,259,426
99$5,157,890$0$0$3,461,786
100$5,481,149$0$0$3,680,687