Can I retire at age 58 with 909,000?

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 $909,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%19%
1 years$75,064$74,396$73,743$73,107$72,485$69,858
2 years$37,161$36,468$35,798$35,147$34,517$31,898
3 years$24,528$23,833$23,164$22,519$21,899$19,372
4 years$18,212$17,519$16,857$16,224$15,618$13,202
5 years$14,424$13,735$13,082$12,462$11,873$9,574
6 years$11,900$11,216$10,572$9,966$9,395$7,214
7 years$10,097$9,419$8,785$8,193$7,640$5,578
8 years$8,746$8,074$7,451$6,873$6,338$4,393
9 years$7,695$7,030$6,417$5,854$5,338$3,506
10 years$6,855$6,196$5,595$5,047$4,548$2,827
11 years$6,169$5,516$4,926$4,392$3,912$2,298
12 years$5,597$4,951$4,371$3,852$3,390$1,879
13 years$5,113$4,474$3,905$3,401$2,956$1,544
14 years$4,699$4,067$3,509$3,019$2,591$1,274
15 years$4,341$3,715$3,168$2,692$2,281$1,054
16 years$4,027$3,409$2,872$2,411$2,016$875
17 years$3,751$3,139$2,614$2,166$1,788$728
18 years$3,506$2,901$2,386$1,952$1,590$606
19 years$3,286$2,689$2,184$1,764$1,417$506
20 years$3,089$2,498$2,005$1,598$1,266$422
21 years$2,911$2,327$1,844$1,450$1,133$353
22 years$2,750$2,172$1,699$1,318$1,015$295
23 years$2,602$2,032$1,569$1,201$911$247
24 years$2,467$1,904$1,451$1,095$819$207
25 years$2,344$1,786$1,344$1,000$737$174
26 years$2,229$1,679$1,247$914$664$146
27 years$2,124$1,580$1,158$837$599$122
28 years$2,026$1,489$1,076$767$540$103
29 years$1,935$1,405$1,001$703$488$86
30 years$1,850$1,326$933$645$441$72
31 years$1,771$1,254$870$593$398$61
32 years$1,697$1,187$811$545$360$51
33 years$1,628$1,124$758$501$326$43
34 years$1,563$1,065$708$461$295$36
35 years$1,501$1,010$662$424$267$30
36 years$1,444$959$619$391$242$25
37 years$1,389$911$579$360$220$21
38 years$1,338$865$543$332$199$18
39 years$1,289$823$508$306$181$15
40 years$1,243$783$476$282$164$13
41 years$1,199$745$447$260$149$11
42 years$1,157$710$419$240$135$9
43 years$1,118$676$393$222$122$7
44 years$1,080$645$369$205$111$6
45 years$1,044$615$347$189$101$5
46 years$1,010$586$326$175$92$4
47 years$977$560$306$161$83$4
48 years$946$534$287$149$75$3
49 years$916$510$270$138$69$3
50 years$888$487$254$127$62$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $909,000, adding $6,177 every year, while hoping to spend $21,335 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: 57/31/12 Blend
57$909,000$909,000$909,000$909,000
58$1,008,090$959,913$945,823$1,062,183
59$1,088,214$984,248$954,808$1,123,790
60$1,175,797$1,009,061$963,379$1,187,991
61$1,271,575$1,034,352$971,499$1,257,442
62$1,376,362$1,060,121$979,130$1,332,648
63$1,491,053$1,086,369$986,233$1,414,167
64$1,616,632$1,113,093$992,763$1,502,611
65$1,754,186$1,140,291$998,678$1,598,657
66$1,904,908$1,167,961$1,003,929$1,703,047
67$2,070,116$1,196,099$1,008,468$1,816,603
68$2,251,259$1,224,698$1,012,243$1,940,225
69$2,449,933$1,253,754$1,015,198$2,074,908
70$2,667,896$1,283,259$1,017,278$2,221,748
71$2,907,086$1,313,203$1,018,422$2,381,950
72$3,169,636$1,343,577$1,018,566$2,556,843
73$3,457,896$1,374,369$1,017,645$2,747,893
74$3,774,455$1,405,567$1,015,589$2,956,712
75$4,122,164$1,437,154$1,012,326$3,185,077
76$4,504,165$1,469,115$1,007,779$3,434,947
77$4,923,918$1,501,430$1,001,868$3,708,480
78$5,385,237$1,534,079$994,510$4,008,054
79$5,892,321$1,567,039$985,616$4,336,289
80$6,449,798$1,600,284$975,094$4,696,071
81$7,062,766$1,633,787$962,849$5,090,583
82$7,736,842$1,667,517$948,779$5,523,331
83$8,478,215$1,701,440$932,777$5,998,177
84$9,293,703$1,735,520$914,735$6,519,378
85$10,190,818$1,769,717$894,536$7,091,628
86$11,177,836$1,803,989$872,058$7,720,095
87$12,263,879$1,838,288$847,176$8,410,477
88$13,458,994$1,872,563$819,755$9,169,054
89$14,774,253$1,906,761$789,659$10,002,745
90$16,221,856$1,940,821$756,741$10,919,175
91$17,815,243$1,974,679$720,850$11,926,750
92$19,569,228$2,008,268$681,828$13,034,730
93$21,500,128$2,041,512$639,509$14,253,322
94$23,625,928$2,074,333$593,719$15,593,775
95$25,966,442$2,106,645$544,278$17,068,485
96$28,543,505$2,138,357$490,997$18,691,115
97$31,381,176$2,169,369$433,679$20,476,720
98$34,505,965$2,199,578$372,116$22,441,893
99$37,947,086$2,228,869$306,095$24,604,922
100$41,736,729$2,257,124$235,389$26,985,958