Can I retire at age 58 with 837,000?

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 $837,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.7%
1 years$69,119$68,503$67,902$67,316$66,744$65,992
2 years$34,217$33,580$32,962$32,363$31,783$31,026
3 years$22,585$21,945$21,329$20,736$20,164$19,426
4 years$16,770$16,132$15,522$14,939$14,381$13,667
5 years$13,282$12,648$12,046$11,474$10,932$10,244
6 years$10,957$10,328$9,735$9,176$8,650$7,989
7 years$9,297$8,673$8,090$7,544$7,035$6,401
8 years$8,053$7,434$6,861$6,329$5,836$5,230
9 years$7,086$6,473$5,909$5,391$4,915$4,336
10 years$6,312$5,706$5,152$4,647$4,188$3,635
11 years$5,680$5,079$4,535$4,044$3,602$3,075
12 years$5,153$4,559$4,025$3,547$3,121$2,620
13 years$4,708$4,120$3,596$3,132$2,722$2,246
14 years$4,327$3,745$3,231$2,780$2,386$1,934
15 years$3,997$3,421$2,917$2,479$2,101$1,673
16 years$3,708$3,139$2,645$2,220$1,857$1,452
17 years$3,454$2,891$2,407$1,995$1,646$1,263
18 years$3,228$2,671$2,197$1,797$1,464$1,102
19 years$3,026$2,476$2,011$1,624$1,305$964
20 years$2,845$2,300$1,846$1,471$1,165$844
21 years$2,681$2,143$1,698$1,335$1,043$741
22 years$2,532$2,000$1,565$1,214$935$651
23 years$2,396$1,871$1,445$1,105$839$572
24 years$2,272$1,753$1,336$1,008$754$504
25 years$2,158$1,645$1,238$921$679$444
26 years$2,053$1,546$1,148$842$611$392
27 years$1,956$1,455$1,066$771$551$346
28 years$1,865$1,371$991$706$497$305
29 years$1,782$1,293$922$647$449$270
30 years$1,704$1,221$859$594$406$239
31 years$1,631$1,155$801$546$367$211
32 years$1,563$1,093$747$502$332$187
33 years$1,499$1,035$698$461$300$165
34 years$1,439$981$652$424$272$146
35 years$1,383$930$609$391$246$130
36 years$1,329$883$570$360$223$115
37 years$1,279$838$534$331$202$102
38 years$1,232$797$500$306$183$90
39 years$1,187$758$468$282$166$80
40 years$1,144$721$439$260$151$71
41 years$1,104$686$411$240$137$63
42 years$1,066$654$386$221$124$56
43 years$1,029$623$362$204$113$49
44 years$994$594$340$189$102$44
45 years$961$566$319$174$93$39
46 years$930$540$300$161$84$34
47 years$900$515$282$149$77$31
48 years$871$492$265$137$70$27
49 years$844$470$249$127$63$24
50 years$817$449$234$117$57$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $837,000, adding $5,564 every year, while hoping to spend $29,158 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: 35/50/15 Blend
57$837,000$837,000$837,000$837,000
58$928,113$883,752$870,779$956,119
59$991,757$896,032$868,926$989,218
60$1,060,915$907,937$866,034$1,021,752
61$1,136,119$919,416$862,037$1,056,225
62$1,217,954$930,419$856,866$1,092,826
63$1,307,064$940,888$850,450$1,131,762
64$1,404,157$950,764$842,712$1,173,263
65$1,510,012$959,982$833,574$1,217,584
66$1,625,487$968,475$822,952$1,265,008
67$1,751,526$976,170$810,761$1,315,846
68$1,889,169$982,989$796,908$1,370,446
69$2,039,560$988,851$781,300$1,429,191
70$2,203,958$993,668$763,837$1,492,505
71$2,383,749$997,345$744,413$1,560,858
72$2,580,462$999,786$722,921$1,634,771
73$2,795,777$1,000,883$699,247$1,714,819
74$3,031,545$1,000,525$673,271$1,801,638
75$3,289,806$998,594$644,868$1,895,935
76$3,572,804$994,963$613,909$1,998,488
77$3,883,012$989,498$580,257$2,110,160
78$4,223,154$982,058$543,770$2,231,905
79$4,596,228$972,491$504,299$2,364,778
80$5,005,539$960,639$461,689$2,509,946
81$5,454,725$946,331$415,776$2,668,697
82$5,947,794$929,389$366,392$2,842,458
83$6,489,163$909,623$313,360$3,032,805
84$7,083,693$886,830$256,494$3,241,480
85$7,736,744$860,799$195,600$3,470,406
86$8,454,217$831,304$130,478$3,721,713
87$9,242,615$798,105$60,917$3,997,749
88$10,109,101$760,951$0$4,301,111
89$11,061,565$719,574$0$4,636,798
90$12,108,704$673,692$0$5,016,392
91$13,260,094$623,005$0$5,433,669
92$14,526,290$567,199$0$5,892,533
93$15,918,918$505,938$0$6,397,294
94$17,450,789$438,871$0$6,952,708
95$19,136,018$365,623$0$7,564,023
96$20,990,155$285,802$0$8,237,029
97$23,030,335$198,991$0$8,978,118
98$25,275,439$104,751$0$9,794,340
99$27,746,266$2,616$0$10,693,475
100$30,465,740$0$0$11,684,106