Can I retire at age 58 with 814,000?

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 $814,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.9%
1 years$67,219$66,621$66,036$65,466$64,910$63,340
2 years$33,277$32,657$32,057$31,474$30,909$29,338
3 years$21,964$21,342$20,743$20,166$19,610$18,085
4 years$16,309$15,688$15,095$14,528$13,986$12,520
5 years$12,917$12,300$11,715$11,159$10,632$9,229
6 years$10,656$10,044$9,467$8,924$8,413$7,073
7 years$9,042$8,435$7,867$7,337$6,842$5,567
8 years$7,832$7,230$6,672$6,155$5,676$4,464
9 years$6,891$6,295$5,747$5,243$4,780$3,631
10 years$6,139$5,549$5,010$4,519$4,073$2,985
11 years$5,524$4,940$4,411$3,933$3,503$2,475
12 years$5,012$4,434$3,914$3,450$3,035$2,066
13 years$4,579$4,007$3,497$3,046$2,647$1,734
14 years$4,208$3,642$3,142$2,704$2,320$1,461
15 years$3,887$3,327$2,837$2,411$2,043$1,236
16 years$3,606$3,053$2,572$2,159$1,806$1,049
17 years$3,359$2,811$2,341$1,940$1,601$892
18 years$3,139$2,598$2,137$1,748$1,423$761
19 years$2,943$2,408$1,956$1,580$1,269$650
20 years$2,767$2,237$1,795$1,431$1,133$556
21 years$2,607$2,084$1,651$1,298$1,014$476
22 years$2,462$1,945$1,522$1,180$909$408
23 years$2,330$1,819$1,405$1,075$816$350
24 years$2,210$1,705$1,300$981$733$300
25 years$2,099$1,600$1,204$895$660$258
26 years$1,996$1,503$1,116$819$595$222
27 years$1,902$1,415$1,037$749$536$191
28 years$1,814$1,333$964$687$484$164
29 years$1,733$1,258$897$630$437$141
30 years$1,657$1,188$835$578$395$122
31 years$1,586$1,123$779$531$357$105
32 years$1,520$1,063$727$488$323$90
33 years$1,458$1,006$678$449$292$78
34 years$1,399$954$634$413$264$67
35 years$1,345$905$593$380$239$58
36 years$1,293$859$554$350$217$50
37 years$1,244$815$519$322$197$43
38 years$1,198$775$486$297$178$37
39 years$1,154$737$455$274$162$32
40 years$1,113$701$427$253$147$28
41 years$1,074$667$400$233$133$24
42 years$1,036$636$375$215$121$21
43 years$1,001$606$352$199$110$18
44 years$967$577$331$183$99$15
45 years$935$550$310$169$90$13
46 years$904$525$292$156$82$11
47 years$875$501$274$145$74$10
48 years$847$478$257$134$68$8
49 years$820$457$242$123$61$7
50 years$795$436$227$114$56$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $814,000, adding $2,965 every year, while hoping to spend $41,029 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: 76/17/7 Blend
57$814,000$814,000$814,000$814,000
58$900,086$856,944$844,327$967,472
59$948,241$855,280$828,958$1,010,514
60$999,932$852,159$811,698$1,052,122
61$1,055,476$847,467$792,442$1,096,537
62$1,115,224$841,082$771,078$1,144,022
63$1,179,556$832,874$747,488$1,194,864
64$1,248,894$822,708$721,552$1,249,384
65$1,323,698$810,438$693,141$1,307,932
66$1,404,476$795,910$662,122$1,370,896
67$1,491,785$778,962$628,355$1,438,705
68$1,586,237$759,420$591,695$1,511,828
69$1,688,505$737,104$551,989$1,590,788
70$1,799,329$711,819$509,077$1,676,157
71$1,919,523$683,361$462,794$1,768,570
72$2,049,982$651,513$412,965$1,868,723
73$2,191,690$616,046$359,409$1,977,388
74$2,345,729$576,719$301,936$2,095,415
75$2,513,290$533,276$240,348$2,223,742
76$2,695,684$485,445$174,438$2,363,401
77$2,894,353$432,940$103,990$2,515,536
78$3,110,882$375,459$28,779$2,681,404
79$3,347,018$312,683$0$2,862,394
80$3,604,684$244,275$0$3,063,883
81$3,885,994$169,876$0$3,286,260
82$4,193,277$89,111$0$3,529,256
83$4,529,096$1,583$0$3,794,947
84$4,896,274$0$0$4,085,622
85$5,297,919$0$0$4,421,226
86$5,737,451$0$0$4,788,843
87$6,218,639$0$0$5,191,331
88$6,745,631$0$0$5,632,165
89$7,322,996$0$0$6,115,171
90$7,955,765$0$0$6,644,561
91$8,649,481$0$0$7,224,977
92$9,410,245$0$0$7,861,530
93$10,244,781$0$0$8,559,849
94$11,160,492$0$0$9,326,134
95$12,165,534$0$0$10,167,215
96$13,268,890$0$0$11,090,616
97$14,480,457$0$0$12,104,623
98$15,811,135$0$0$13,218,366
99$17,272,933$0$0$14,441,902
100$18,879,079$0$0$15,786,310