Can I retire at age 58 with 832,000?

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 $832,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.4%
1 years$68,706$68,094$67,497$66,914$66,345$64,093
2 years$34,013$33,379$32,765$32,170$31,593$29,347
3 years$22,450$21,814$21,201$20,612$20,044$17,874
4 years$16,670$16,035$15,429$14,850$14,295$12,218
5 years$13,202$12,572$11,974$11,406$10,867$8,888
6 years$10,892$10,266$9,677$9,121$8,599$6,720
7 years$9,242$8,621$8,041$7,499$6,993$5,214
8 years$8,005$7,390$6,820$6,291$5,801$4,121
9 years$7,043$6,434$5,874$5,358$4,886$3,301
10 years$6,275$5,672$5,121$4,619$4,163$2,672
11 years$5,646$5,049$4,508$4,020$3,580$2,180
12 years$5,123$4,532$4,001$3,526$3,103$1,790
13 years$4,680$4,095$3,575$3,113$2,705$1,477
14 years$4,301$3,723$3,212$2,763$2,372$1,223
15 years$3,973$3,401$2,900$2,464$2,088$1,017
16 years$3,686$3,120$2,629$2,207$1,845$848
17 years$3,433$2,873$2,392$1,983$1,636$708
18 years$3,209$2,655$2,184$1,787$1,455$592
19 years$3,008$2,461$1,999$1,614$1,297$496
20 years$2,828$2,287$1,835$1,462$1,158$417
21 years$2,665$2,130$1,688$1,327$1,037$350
22 years$2,517$1,988$1,555$1,207$929$294
23 years$2,382$1,860$1,436$1,099$834$247
24 years$2,258$1,742$1,328$1,002$750$208
25 years$2,145$1,635$1,230$915$675$175
26 years$2,041$1,537$1,141$837$608$148
27 years$1,944$1,446$1,060$766$548$125
28 years$1,854$1,363$985$702$494$105
29 years$1,771$1,286$917$644$446$89
30 years$1,694$1,214$854$591$403$75
31 years$1,621$1,148$796$542$365$63
32 years$1,553$1,086$743$499$330$53
33 years$1,490$1,028$693$458$299$45
34 years$1,430$975$648$422$270$38
35 years$1,374$925$606$388$245$32
36 years$1,321$878$567$358$222$27
37 years$1,272$833$530$330$201$23
38 years$1,224$792$497$304$182$19
39 years$1,180$753$465$280$165$16
40 years$1,137$717$436$258$150$14
41 years$1,097$682$409$238$136$12
42 years$1,059$650$384$220$123$10
43 years$1,023$619$360$203$112$8
44 years$989$590$338$187$102$7
45 years$956$563$317$173$92$6
46 years$924$537$298$160$84$5
47 years$894$512$280$148$76$4
48 years$866$489$263$137$69$4
49 years$838$467$247$126$63$3
50 years$812$446$232$117$57$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $832,000, adding $3,340 every year, while hoping to spend $33,366 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: 28/48/24 Blend
57$832,000$832,000$832,000$832,000
58$920,309$876,213$863,317$939,092
59$978,680$883,646$856,737$961,554
60$1,041,885$890,326$848,818$982,523
61$1,110,385$896,179$839,481$1,004,360
62$1,184,681$901,129$828,641$1,027,160
63$1,265,329$905,094$816,210$1,051,032
64$1,352,936$907,987$802,097$1,076,096
65$1,448,173$909,717$786,205$1,102,490
66$1,551,778$910,184$768,434$1,130,367
67$1,664,561$909,284$748,678$1,159,897
68$1,787,415$906,908$726,827$1,191,275
69$1,921,321$902,936$702,766$1,224,714
70$2,067,361$897,245$676,374$1,260,456
71$2,226,724$889,702$647,524$1,298,769
72$2,400,719$880,167$616,086$1,339,956
73$2,590,789$868,492$581,921$1,384,351
74$2,798,519$854,517$544,885$1,432,329
75$3,025,657$838,078$504,828$1,484,309
76$3,274,126$818,996$461,592$1,540,754
77$3,546,044$797,084$415,013$1,602,185
78$3,843,744$772,145$364,919$1,669,178
79$4,169,793$743,967$311,131$1,742,375
80$4,527,020$712,329$253,462$1,822,492
81$4,918,539$676,996$191,716$1,910,322
82$5,347,781$637,720$125,689$2,006,747
83$5,818,523$594,237$55,168$2,112,750
84$6,334,927$546,268$0$2,229,418
85$6,901,575$493,522$0$2,363,106
86$7,523,518$435,686$0$2,525,420
87$8,206,314$372,432$0$2,703,769
88$8,956,091$303,415$0$2,899,868
89$9,779,597$228,266$0$3,115,613
90$10,684,264$146,599$0$3,353,104
91$11,678,283$58,006$0$3,614,660
92$12,770,674$0$0$3,902,848
93$13,971,378$0$0$4,240,547
94$15,291,343$0$0$4,645,616
95$16,742,634$0$0$5,091,137
96$18,338,540$0$0$5,581,208
97$20,093,707$0$0$6,120,346
98$22,024,266$0$0$6,713,527
99$24,147,994$0$0$7,366,233
100$26,484,475$0$0$8,084,504