Can I retire at age 58 with 870,000?

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 $870,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.8%
1 years$71,844$71,204$70,579$69,970$69,375$67,725
2 years$35,566$34,904$34,262$33,639$33,036$31,383
3 years$23,475$22,810$22,170$21,553$20,959$19,356
4 years$17,431$16,768$16,134$15,528$14,948$13,406
5 years$13,805$13,146$12,521$11,927$11,363$9,887
6 years$11,389$10,735$10,118$9,538$8,992$7,582
7 years$9,664$9,015$8,408$7,842$7,313$5,970
8 years$8,371$7,728$7,131$6,578$6,066$4,791
9 years$7,365$6,728$6,142$5,603$5,109$3,899
10 years$6,561$5,931$5,355$4,830$4,353$3,208
11 years$5,904$5,280$4,714$4,204$3,744$2,661
12 years$5,357$4,739$4,184$3,687$3,244$2,223
13 years$4,894$4,282$3,738$3,255$2,829$1,866
14 years$4,498$3,893$3,359$2,890$2,480$1,574
15 years$4,154$3,556$3,032$2,577$2,183$1,333
16 years$3,854$3,263$2,749$2,307$1,930$1,132
17 years$3,590$3,005$2,502$2,073$1,711$963
18 years$3,355$2,776$2,284$1,868$1,521$822
19 years$3,145$2,573$2,091$1,688$1,356$702
20 years$2,957$2,391$1,919$1,529$1,211$601
21 years$2,786$2,227$1,765$1,388$1,084$515
22 years$2,632$2,079$1,627$1,262$972$442
23 years$2,491$1,945$1,502$1,149$872$380
24 years$2,362$1,822$1,389$1,048$784$326
25 years$2,243$1,710$1,286$957$705$280
26 years$2,134$1,607$1,193$875$635$241
27 years$2,033$1,512$1,108$801$573$208
28 years$1,939$1,425$1,030$734$517$179
29 years$1,852$1,344$958$673$467$154
30 years$1,771$1,270$893$618$422$133
31 years$1,695$1,200$832$567$381$115
32 years$1,624$1,136$777$521$345$99
33 years$1,558$1,075$725$479$312$85
34 years$1,496$1,019$677$441$283$74
35 years$1,437$967$633$406$256$63
36 years$1,382$918$593$374$232$55
37 years$1,330$872$555$345$210$47
38 years$1,280$828$519$318$191$41
39 years$1,234$788$487$293$173$35
40 years$1,189$749$456$270$157$30
41 years$1,147$713$428$249$142$26
42 years$1,108$679$401$230$129$23
43 years$1,070$647$376$212$117$20
44 years$1,034$617$353$196$106$17
45 years$999$588$332$181$97$15
46 years$967$561$312$167$88$13
47 years$935$536$293$154$80$11
48 years$905$511$275$143$72$9
49 years$877$488$259$132$66$8
50 years$849$466$243$122$60$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $870,000, adding $3,098 every year, while hoping to spend $58,282 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: 67/26/7 Blend
57$870,000$870,000$870,000$870,000
58$961,936$915,826$902,341$1,025,031
59$998,041$898,689$870,557$1,050,156
60$1,035,877$878,760$835,756$1,070,301
61$1,075,556$855,840$797,774$1,090,767
62$1,117,205$829,718$756,441$1,111,577
63$1,160,958$800,172$711,580$1,132,756
64$1,206,962$766,967$663,005$1,154,337
65$1,255,378$729,854$610,521$1,176,355
66$1,306,379$688,569$553,926$1,198,853
67$1,360,155$642,835$493,008$1,221,880
68$1,416,913$592,356$427,546$1,245,493
69$1,476,878$536,821$357,309$1,269,755
70$1,540,296$475,902$282,055$1,294,742
71$1,607,435$409,250$201,533$1,320,538
72$1,678,588$336,498$115,479$1,347,242
73$1,754,075$257,257$23,618$1,374,963
74$1,834,247$171,119$0$1,403,829
75$1,919,485$77,649$0$1,439,539
76$2,010,210$0$0$1,478,943
77$2,106,879$0$0$1,527,236
78$2,209,994$0$0$1,602,477
79$2,320,106$0$0$1,682,856
80$2,437,817$0$0$1,768,816
81$2,563,788$0$0$1,860,845
82$2,698,744$0$0$1,959,477
83$2,843,478$0$0$2,065,297
84$2,998,864$0$0$2,178,949
85$3,165,858$0$0$2,301,137
86$3,345,509$0$0$2,432,636
87$3,538,973$0$0$2,574,297
88$3,747,514$0$0$2,727,054
89$3,972,526$0$0$2,891,932
90$4,215,535$0$0$3,070,060
91$4,478,223$0$0$3,262,676
92$4,762,434$0$0$3,471,142
93$5,070,200$0$0$3,696,955
94$5,403,750$0$0$3,941,762
95$5,765,539$0$0$4,207,372
96$6,158,265$0$0$4,495,776
97$6,584,895$0$0$4,809,163
98$7,048,693$0$0$5,149,943
99$7,553,251$0$0$5,520,765
100$8,102,520$0$0$5,924,545