Can I retire at age 58 with 827,000?

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 $827,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.9%
1 years$68,293$67,685$67,091$66,512$65,946$64,092
2 years$33,808$33,179$32,568$31,977$31,403$29,549
3 years$22,315$21,683$21,074$20,488$19,923$18,128
4 years$16,569$15,939$15,336$14,760$14,209$12,486
5 years$13,123$12,496$11,902$11,337$10,802$9,155
6 years$10,826$10,204$9,618$9,067$8,547$6,979
7 years$9,186$8,570$7,993$7,454$6,951$5,461
8 years$7,957$7,346$6,779$6,253$5,767$4,354
9 years$7,001$6,396$5,838$5,326$4,856$3,520
10 years$6,237$5,638$5,090$4,591$4,138$2,876
11 years$5,612$5,019$4,481$3,996$3,559$2,369
12 years$5,092$4,505$3,977$3,505$3,084$1,965
13 years$4,652$4,071$3,553$3,094$2,689$1,638
14 years$4,275$3,700$3,193$2,747$2,357$1,371
15 years$3,949$3,380$2,882$2,450$2,076$1,152
16 years$3,664$3,101$2,613$2,193$1,834$970
17 years$3,413$2,856$2,378$1,971$1,627$819
18 years$3,189$2,639$2,171$1,776$1,446$693
19 years$2,990$2,446$1,987$1,605$1,289$588
20 years$2,811$2,273$1,824$1,453$1,151$499
21 years$2,649$2,117$1,678$1,319$1,030$424
22 years$2,502$1,976$1,546$1,199$924$361
23 years$2,368$1,848$1,428$1,092$829$307
24 years$2,245$1,732$1,320$996$745$262
25 years$2,132$1,625$1,223$910$671$223
26 years$2,028$1,527$1,134$832$604$190
27 years$1,932$1,438$1,053$761$545$162
28 years$1,843$1,355$979$698$491$138
29 years$1,760$1,278$911$640$444$118
30 years$1,683$1,207$849$587$401$101
31 years$1,611$1,141$791$539$362$86
32 years$1,544$1,079$738$496$328$74
33 years$1,481$1,022$689$456$297$63
34 years$1,422$969$644$419$269$54
35 years$1,366$919$602$386$243$46
36 years$1,313$872$563$355$220$39
37 years$1,264$828$527$328$200$34
38 years$1,217$787$494$302$181$29
39 years$1,173$749$463$278$164$25
40 years$1,131$712$434$257$149$21
41 years$1,091$678$406$237$135$18
42 years$1,053$646$381$219$123$15
43 years$1,017$615$358$202$111$13
44 years$983$586$336$186$101$11
45 years$950$559$315$172$92$10
46 years$919$533$296$159$83$8
47 years$889$509$278$147$76$7
48 years$861$486$261$136$69$6
49 years$833$464$246$125$62$5
50 years$807$443$231$116$57$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $827,000, adding $4,019 every year, while hoping to spend $41,270 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: 54/34/12 Blend
57$827,000$827,000$827,000$827,000
58$915,500$871,669$858,850$961,885
59$964,970$870,469$843,711$992,659
60$1,018,102$867,828$826,681$1,021,328
61$1,075,228$863,631$807,654$1,051,574
62$1,136,708$857,756$786,517$1,083,555
63$1,202,942$850,076$763,155$1,117,447
64$1,274,366$840,453$737,444$1,153,448
65$1,351,459$828,743$709,257$1,191,775
66$1,434,750$814,794$678,459$1,232,671
67$1,524,818$798,442$644,911$1,276,406
68$1,622,300$779,516$608,466$1,323,281
69$1,727,897$757,835$568,972$1,373,627
70$1,842,379$733,205$526,269$1,427,815
71$1,966,592$705,423$480,189$1,486,255
72$2,101,468$674,272$430,559$1,549,404
73$2,248,032$639,525$377,197$1,617,767
74$2,407,409$600,940$319,911$1,691,905
75$2,580,841$558,262$258,504$1,772,440
76$2,769,690$511,221$192,768$1,860,063
77$2,975,459$459,531$122,486$1,955,537
78$3,199,799$402,892$47,433$2,059,711
79$3,444,529$340,983$0$2,173,524
80$3,711,648$273,469$0$2,302,199
81$4,003,361$199,994$0$2,449,457
82$4,322,092$120,181$0$2,610,530
83$4,670,511$33,636$0$2,786,863
84$5,051,557$0$0$2,980,057
85$5,468,466$0$0$3,214,351
86$5,924,802$0$0$3,484,653
87$6,424,488$0$0$3,780,712
88$6,971,847$0$0$4,105,100
89$7,571,635$0$0$4,460,645
90$8,229,095$0$0$4,850,466
91$8,949,998$0$0$5,277,996
92$9,740,702$0$0$5,747,017
93$10,608,208$0$0$6,261,694
94$11,560,230$0$0$6,826,615
95$12,605,262$0$0$7,446,835
96$13,752,663$0$0$8,127,920
97$15,012,741$0$0$8,876,003
98$16,396,852$0$0$9,697,839
99$17,917,507$0$0$10,600,873
100$19,588,485$0$0$11,593,302