Can I retire at age 58 with 905,000?

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 $905,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.4%
1 years$74,734$74,068$73,419$72,785$72,166$70,279
2 years$36,997$36,308$35,640$34,993$34,365$32,476
3 years$24,420$23,728$23,062$22,420$21,802$19,972
4 years$18,132$17,442$16,783$16,152$15,550$13,791
5 years$14,361$13,675$13,024$12,407$11,821$10,139
6 years$11,847$11,167$10,526$9,922$9,353$7,750
7 years$10,053$9,378$8,747$8,157$7,607$6,082
8 years$8,707$8,038$7,418$6,843$6,310$4,863
9 years$7,661$6,999$6,389$5,829$5,314$3,944
10 years$6,825$6,169$5,570$5,024$4,528$3,232
11 years$6,141$5,492$4,904$4,373$3,894$2,671
12 years$5,572$4,929$4,352$3,835$3,375$2,222
13 years$5,091$4,455$3,888$3,386$2,943$1,859
14 years$4,678$4,049$3,494$3,006$2,580$1,561
15 years$4,322$3,699$3,154$2,681$2,271$1,316
16 years$4,009$3,394$2,860$2,400$2,007$1,113
17 years$3,734$3,126$2,602$2,157$1,780$943
18 years$3,490$2,888$2,376$1,944$1,583$801
19 years$3,272$2,677$2,175$1,756$1,411$682
20 years$3,076$2,487$1,996$1,591$1,260$581
21 years$2,899$2,317$1,836$1,443$1,128$495
22 years$2,738$2,163$1,692$1,312$1,011$423
23 years$2,591$2,023$1,562$1,195$907$362
24 years$2,457$1,895$1,445$1,090$815$309
25 years$2,333$1,779$1,338$996$734$265
26 years$2,220$1,672$1,241$910$661$227
27 years$2,114$1,573$1,152$833$596$194
28 years$2,017$1,482$1,071$763$538$166
29 years$1,927$1,398$997$700$486$143
30 years$1,842$1,321$929$643$439$122
31 years$1,763$1,248$866$590$397$105
32 years$1,690$1,181$808$542$359$90
33 years$1,621$1,119$754$499$325$77
34 years$1,556$1,060$705$459$294$66
35 years$1,495$1,006$659$422$266$57
36 years$1,437$955$616$389$241$49
37 years$1,383$907$577$358$219$42
38 years$1,332$862$540$330$198$36
39 years$1,283$819$506$305$180$31
40 years$1,237$779$474$281$163$27
41 years$1,194$742$445$259$148$23
42 years$1,152$707$417$239$134$20
43 years$1,113$673$392$221$122$17
44 years$1,075$642$368$204$111$14
45 years$1,040$612$345$188$100$12
46 years$1,005$584$324$174$91$11
47 years$973$557$305$161$83$9
48 years$942$532$286$149$75$8
49 years$912$508$269$137$68$7
50 years$884$485$253$127$62$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $905,000, adding $4,292 every year, while hoping to spend $45,575 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: 82/11/7 Blend
57$905,000$905,000$905,000$905,000
58$1,001,737$953,772$939,745$1,082,847
59$1,055,423$952,016$922,735$1,134,762
60$1,113,057$948,645$903,627$1,185,211
61$1,174,994$943,535$882,304$1,239,191
62$1,241,624$936,548$858,642$1,297,031
63$1,313,374$927,543$832,510$1,359,090
64$1,390,712$916,367$803,774$1,425,766
65$1,474,156$902,860$772,291$1,497,496
66$1,564,271$886,851$737,914$1,574,761
67$1,661,680$868,160$700,487$1,658,093
68$1,767,066$846,595$659,849$1,748,075
69$1,881,184$821,954$615,830$1,845,352
70$2,004,858$794,024$568,254$1,950,635
71$2,138,998$762,576$516,935$2,064,704
72$2,284,604$727,370$461,681$2,188,423
73$2,442,777$688,154$402,290$2,322,741
74$2,614,725$644,658$338,552$2,468,705
75$2,801,779$596,599$270,245$2,627,470
76$3,005,404$543,676$197,142$2,800,307
77$3,227,210$485,572$119,002$2,988,619
78$3,468,972$421,951$35,575$3,193,952
79$3,732,640$352,459$0$3,418,008
80$4,020,361$276,722$0$3,666,660
81$4,334,501$194,343$0$3,941,079
82$4,677,660$104,907$0$4,240,909
83$5,052,705$7,971$0$4,568,688
84$5,462,788$0$0$4,927,213
85$5,911,384$0$0$5,331,297
86$6,402,315$0$0$5,774,593
87$6,939,792$0$0$6,259,939
88$7,528,452$0$0$6,791,524
89$8,173,400$0$0$7,373,964
90$8,880,260$0$0$8,012,337
91$9,655,225$0$0$8,712,241
92$10,505,115$0$0$9,479,839
93$11,437,443$0$0$10,321,918
94$12,460,484$0$0$11,245,957
95$13,583,353$0$0$12,260,190
96$14,816,089$0$0$13,373,690
97$16,169,752$0$0$14,596,450
98$17,656,524$0$0$15,939,479
99$19,289,828$0$0$17,414,904
100$21,084,447$0$0$19,036,085