Can I retire at age 58 with 781,000?

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 $781,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.9%
1 years$64,494$63,920$63,359$62,812$62,278$60,284
2 years$31,928$31,333$30,757$30,198$29,656$27,666
3 years$21,074$20,477$19,902$19,348$18,815$16,891
4 years$15,648$15,052$14,483$13,939$13,419$11,576
5 years$12,393$11,801$11,240$10,707$10,201$8,443
6 years$10,224$9,637$9,083$8,562$8,072$6,401
7 years$8,675$8,093$7,548$7,040$6,564$4,981
8 years$7,514$6,937$6,402$5,905$5,446$3,948
9 years$6,612$6,040$5,514$5,030$4,586$3,172
10 years$5,890$5,324$4,807$4,336$3,908$2,576
11 years$5,300$4,740$4,232$3,774$3,361$2,108
12 years$4,809$4,254$3,756$3,310$2,912$1,737
13 years$4,393$3,844$3,356$2,922$2,540$1,438
14 years$4,037$3,494$3,015$2,594$2,226$1,195
15 years$3,729$3,192$2,722$2,313$1,960$997
16 years$3,460$2,929$2,468$2,071$1,732$834
17 years$3,223$2,697$2,246$1,861$1,536$699
18 years$3,012$2,492$2,050$1,677$1,366$587
19 years$2,824$2,310$1,877$1,516$1,217$494
20 years$2,654$2,147$1,722$1,373$1,087$416
21 years$2,501$1,999$1,584$1,246$973$351
22 years$2,363$1,866$1,460$1,133$872$296
23 years$2,236$1,746$1,348$1,032$783$250
24 years$2,120$1,636$1,247$941$704$211
25 years$2,014$1,535$1,155$859$633$179
26 years$1,915$1,443$1,071$786$570$151
27 years$1,825$1,358$995$719$514$128
28 years$1,741$1,279$925$659$464$108
29 years$1,663$1,207$860$604$419$92
30 years$1,590$1,140$801$554$379$78
31 years$1,522$1,077$747$509$342$66
32 years$1,458$1,019$697$468$310$56
33 years$1,399$965$651$430$280$47
34 years$1,343$915$608$396$254$40
35 years$1,290$868$569$365$230$34
36 years$1,240$824$532$336$208$29
37 years$1,194$782$498$309$189$24
38 years$1,149$744$466$285$171$21
39 years$1,107$707$437$263$155$18
40 years$1,068$673$409$242$141$15
41 years$1,030$640$384$224$128$13
42 years$994$610$360$206$116$11
43 years$960$581$338$191$105$9
44 years$928$554$317$176$95$8
45 years$897$528$298$163$87$7
46 years$868$504$280$150$79$6
47 years$840$481$263$139$71$5
48 years$813$459$247$128$65$4
49 years$787$438$232$118$59$3
50 years$763$419$218$109$54$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $781,000, adding $6,530 every year, while hoping to spend $51,356 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: 80/7/13 Blend
57$781,000$781,000$781,000$781,000
58$867,398$826,005$813,899$934,101
59$901,230$811,837$786,522$964,695
60$936,792$795,253$756,507$990,950
61$974,205$776,081$723,711$1,018,278
62$1,013,604$754,139$687,985$1,046,764
63$1,055,132$729,232$649,173$1,076,501
64$1,098,947$701,156$607,112$1,107,590
65$1,145,222$669,695$561,632$1,140,145
66$1,194,143$634,619$512,556$1,174,290
67$1,245,916$595,685$459,697$1,210,163
68$1,300,763$552,638$402,861$1,247,916
69$1,358,930$505,206$341,845$1,287,719
70$1,420,683$453,102$276,439$1,329,756
71$1,486,313$396,025$206,420$1,374,233
72$1,556,140$333,654$131,558$1,421,378
73$1,630,514$265,650$51,613$1,471,442
74$1,709,816$191,657$0$1,524,701
75$1,794,467$111,298$0$1,586,138
76$1,884,925$24,173$0$1,659,361
77$1,981,693$0$0$1,737,616
78$2,085,324$0$0$1,826,759
79$2,196,422$0$0$1,924,335
80$2,315,651$0$0$2,029,069
81$2,443,741$0$0$2,141,602
82$2,581,491$0$0$2,262,639
83$2,729,778$0$0$2,392,953
84$2,889,567$0$0$2,533,395
85$3,061,918$0$0$2,684,896
86$3,247,993$0$0$2,848,484
87$3,449,071$0$0$3,025,283
88$3,666,557$0$0$3,216,534
89$3,901,996$0$0$3,423,595
90$4,157,085$0$0$3,647,965
91$4,433,692$0$0$3,891,289
92$4,733,869$0$0$4,155,375
93$5,059,874$0$0$4,442,214
94$5,414,190$0$0$4,753,994
95$5,799,551$0$0$5,093,125
96$6,218,961$0$0$5,462,255
97$6,675,729$0$0$5,864,299
98$7,173,494$0$0$6,302,466
99$7,716,261$0$0$6,780,287
100$8,308,439$0$0$7,301,646