Can I retire at age 58 with 792,000?

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 $792,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.1%
1 years$65,403$64,820$64,252$63,697$63,155$62,083
2 years$32,378$31,775$31,190$30,624$30,074$28,997
3 years$21,371$20,765$20,182$19,621$19,080$18,032
4 years$15,868$15,264$14,687$14,136$13,608$12,597
5 years$12,568$11,968$11,398$10,858$10,345$9,374
6 years$10,368$9,772$9,211$8,683$8,185$7,255
7 years$8,797$8,207$7,655$7,139$6,657$5,768
8 years$7,620$7,035$6,492$5,988$5,523$4,674
9 years$6,705$6,125$5,591$5,101$4,651$3,843
10 years$5,973$5,399$4,875$4,397$3,963$3,195
11 years$5,375$4,806$4,292$3,827$3,408$2,679
12 years$4,876$4,314$3,809$3,357$2,953$2,263
13 years$4,455$3,899$3,403$2,963$2,575$1,922
14 years$4,094$3,544$3,057$2,630$2,258$1,640
15 years$3,782$3,237$2,760$2,346$1,988$1,405
16 years$3,509$2,970$2,503$2,101$1,757$1,207
17 years$3,268$2,735$2,277$1,887$1,558$1,040
18 years$3,054$2,528$2,079$1,701$1,385$898
19 years$2,863$2,343$1,903$1,537$1,234$778
20 years$2,692$2,177$1,747$1,392$1,103$674
21 years$2,537$2,028$1,607$1,263$987$585
22 years$2,396$1,893$1,481$1,149$884$509
23 years$2,267$1,770$1,367$1,046$794$443
24 years$2,150$1,659$1,264$954$714$386
25 years$2,042$1,556$1,171$871$642$336
26 years$1,942$1,463$1,086$797$578$293
27 years$1,850$1,377$1,009$729$522$256
28 years$1,765$1,297$938$668$471$223
29 years$1,686$1,224$873$613$425$195
30 years$1,612$1,156$813$562$384$171
31 years$1,543$1,093$758$516$347$149
32 years$1,479$1,034$707$475$314$130
33 years$1,418$979$660$436$284$114
34 years$1,362$928$617$402$257$100
35 years$1,308$880$577$370$233$87
36 years$1,258$835$539$340$211$77
37 years$1,210$793$505$314$191$67
38 years$1,166$754$473$289$173$59
39 years$1,123$717$443$267$157$51
40 years$1,083$682$415$246$143$45
41 years$1,045$649$389$227$129$39
42 years$1,008$618$365$209$117$35
43 years$974$589$343$193$107$30
44 years$941$562$322$178$97$26
45 years$910$536$302$165$88$23
46 years$880$511$284$152$80$20
47 years$851$488$266$141$72$18
48 years$824$465$250$130$66$16
49 years$798$444$235$120$60$14
50 years$773$425$221$111$54$12

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $792,000, adding $4,418 every year, while hoping to spend $31,146 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: 35/48/17 Blend
57$792,000$792,000$792,000$792,000
58$877,341$835,365$823,089$903,330
59$933,691$843,159$817,524$930,458
60$994,744$850,291$810,728$956,471
61$1,060,949$856,695$802,627$983,878
62$1,132,795$862,303$793,145$1,012,818
63$1,210,824$867,040$782,199$1,043,450
64$1,295,630$870,827$769,705$1,075,949
65$1,387,867$873,580$755,573$1,110,507
66$1,488,256$875,212$739,711$1,147,343
67$1,597,587$875,626$722,020$1,186,696
68$1,716,731$874,722$702,398$1,228,835
69$1,846,649$872,395$680,740$1,274,057
70$1,988,395$868,530$656,932$1,322,691
71$2,143,130$863,007$630,858$1,375,106
72$2,312,134$855,699$602,397$1,431,709
73$2,496,814$846,470$571,420$1,492,952
74$2,698,720$835,178$537,793$1,559,338
75$2,919,558$821,671$501,378$1,631,424
76$3,161,207$805,787$462,028$1,709,828
77$3,425,736$787,356$419,592$1,795,236
78$3,715,422$766,198$373,909$1,888,406
79$4,032,775$742,121$324,815$1,990,182
80$4,380,556$714,923$272,134$2,101,497
81$4,761,809$684,391$215,687$2,223,385
82$5,179,885$650,297$155,284$2,356,992
83$5,638,474$612,402$90,726$2,503,585
84$6,141,641$570,453$21,809$2,664,568
85$6,693,865$524,182$0$2,841,498
86$7,300,078$473,305$0$3,045,477
87$7,965,713$417,524$0$3,273,859
88$8,696,755$356,522$0$3,524,830
89$9,499,797$289,965$0$3,800,766
90$10,382,103$217,500$0$4,104,291
91$11,351,674$138,753$0$4,438,301
92$12,417,324$53,332$0$4,806,000
93$13,588,766$0$0$5,210,921
94$14,876,699$0$0$5,677,667
95$16,292,910$0$0$6,222,001
96$17,850,387$0$0$6,820,761
97$19,563,437$0$0$7,479,464
98$21,447,826$0$0$8,204,189
99$23,520,924$0$0$9,001,634
100$25,801,869$0$0$9,879,177