Can I retire at age 58 with 807,000?

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 $807,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.8%
1 years$66,641$66,048$65,469$64,903$64,351$62,316
2 years$32,991$32,376$31,781$31,203$30,643$28,612
3 years$21,775$21,158$20,564$19,992$19,441$17,477
4 years$16,169$15,554$14,966$14,403$13,866$11,983
5 years$12,806$12,194$11,614$11,063$10,541$8,745
6 years$10,564$9,957$9,386$8,847$8,340$6,633
7 years$8,964$8,362$7,800$7,274$6,783$5,164
8 years$7,764$7,168$6,615$6,102$5,627$4,096
9 years$6,832$6,241$5,697$5,197$4,739$3,293
10 years$6,086$5,501$4,967$4,480$4,038$2,676
11 years$5,476$4,897$4,373$3,899$3,473$2,191
12 years$4,969$4,396$3,881$3,420$3,009$1,806
13 years$4,539$3,972$3,467$3,019$2,624$1,497
14 years$4,172$3,611$3,115$2,680$2,300$1,245
15 years$3,854$3,298$2,813$2,390$2,025$1,039
16 years$3,575$3,026$2,550$2,140$1,790$870
17 years$3,330$2,787$2,321$1,923$1,587$730
18 years$3,112$2,575$2,118$1,733$1,411$613
19 years$2,918$2,387$1,939$1,566$1,258$516
20 years$2,743$2,218$1,780$1,418$1,124$435
21 years$2,585$2,066$1,637$1,287$1,005$367
22 years$2,441$1,929$1,509$1,170$901$310
23 years$2,310$1,804$1,393$1,066$809$262
24 years$2,191$1,690$1,288$972$727$222
25 years$2,081$1,586$1,193$888$654$188
26 years$1,979$1,491$1,107$812$589$159
27 years$1,885$1,403$1,028$743$531$135
28 years$1,799$1,322$955$681$479$114
29 years$1,718$1,247$889$624$433$97
30 years$1,643$1,178$828$573$391$82
31 years$1,572$1,113$772$526$354$70
32 years$1,507$1,053$720$484$320$59
33 years$1,445$998$673$445$290$50
34 years$1,387$945$628$409$262$42
35 years$1,333$897$588$377$237$36
36 years$1,282$851$550$347$215$31
37 years$1,233$808$514$320$195$26
38 years$1,188$768$482$295$177$22
39 years$1,144$731$451$272$160$19
40 years$1,103$695$423$251$145$16
41 years$1,064$662$397$231$132$13
42 years$1,027$630$372$213$120$11
43 years$992$600$349$197$109$10
44 years$959$572$328$182$99$8
45 years$927$546$308$168$90$7
46 years$897$521$289$155$81$6
47 years$868$497$272$143$74$5
48 years$840$474$255$132$67$4
49 years$813$453$240$122$61$4
50 years$788$433$225$113$55$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $807,000, adding $3,625 every year, while hoping to spend $30,514 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: 36/39/25 Blend
57$807,000$807,000$807,000$807,000
58$893,053$850,282$837,774$918,371
59$951,678$859,479$833,372$946,578
60$1,015,260$868,104$827,801$973,957
61$1,084,272$876,097$820,988$1,002,913
62$1,159,235$883,394$812,859$1,033,607
63$1,240,722$889,925$803,335$1,066,218
64$1,329,364$895,619$792,334$1,100,945
65$1,425,852$900,397$779,770$1,138,009
66$1,530,950$904,178$765,554$1,177,657
67$1,645,497$906,873$749,590$1,220,160
68$1,770,418$908,390$731,782$1,265,821
69$1,906,729$908,629$712,024$1,314,978
70$2,055,548$907,485$690,210$1,368,004
71$2,218,109$904,847$666,227$1,425,311
72$2,395,767$900,595$639,957$1,487,360
73$2,590,016$894,605$611,276$1,554,659
74$2,802,499$886,742$580,055$1,627,774
75$3,035,027$876,866$546,160$1,707,329
76$3,289,594$864,826$509,450$1,794,017
77$3,568,393$850,463$469,778$1,888,607
78$3,873,842$833,609$426,989$1,991,949
79$4,208,604$814,086$380,923$2,104,985
80$4,575,610$791,704$331,412$2,228,757
81$4,978,089$766,265$278,281$2,364,419
82$5,419,597$737,555$221,346$2,513,248
83$5,904,052$705,351$160,417$2,676,658
84$6,435,769$669,417$95,295$2,856,211
85$7,019,500$629,501$25,770$3,053,638
86$7,660,481$585,338$0$3,270,851
87$8,364,480$536,649$0$3,522,882
88$9,137,849$483,137$0$3,807,327
89$9,987,588$424,489$0$4,119,954
90$10,921,407$360,375$0$4,463,685
91$11,947,800$290,443$0$4,841,747
92$13,076,127$214,326$0$5,257,701
93$14,316,697$131,633$0$5,715,477
94$15,680,870$41,953$0$6,219,413
95$17,181,160$0$0$6,774,294
96$18,831,357$0$0$7,409,071
97$20,646,651$0$0$8,127,291
98$22,643,782$0$0$8,917,588
99$24,841,193$0$0$9,787,277
100$27,259,203$0$0$10,744,417