Can I retire at age 58 with 9,200,000?

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 $9,200,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.3%
1 years$759,727$752,960$746,358$739,913$733,621$709,003
2 years$376,103$369,098$362,310$355,728$349,343$324,784
3 years$248,244$241,210$234,438$227,918$221,638$197,908
4 years$184,328$177,315$170,611$164,202$158,074$135,355
5 years$145,988$139,017$132,401$126,123$120,165$98,518
6 years$120,436$113,518$107,000$100,862$95,083$74,525
7 years$102,192$95,332$88,917$82,924$77,328$57,856
8 years$88,516$81,717$75,409$69,563$64,151$45,750
9 years$77,884$71,149$64,950$59,252$54,024$36,673
10 years$69,383$62,715$56,625$51,076$46,031$29,701
11 years$62,433$55,831$49,851$44,451$39,588$24,248
12 years$56,645$50,111$44,242$38,990$34,307$19,921
13 years$51,751$45,286$39,527$34,422$29,916$16,449
14 years$47,560$41,164$35,515$30,556$26,224$13,637
15 years$43,932$37,604$32,066$27,251$23,090$11,343
16 years$40,759$34,501$29,072$24,400$20,407$9,460
17 years$37,963$31,774$26,455$21,923$18,094$7,908
18 years$35,481$29,360$24,150$19,757$16,088$6,622
19 years$33,262$27,211$22,108$17,852$14,340$5,554
20 years$31,268$25,286$20,289$16,169$12,809$4,664
21 years$29,466$23,553$18,662$14,674$11,462$3,921
22 years$27,830$21,986$17,200$13,342$10,274$3,299
23 years$26,338$20,563$15,881$12,151$9,223$2,777
24 years$24,973$19,266$14,688$11,082$8,290$2,340
25 years$23,719$18,080$13,604$10,121$7,460$1,973
26 years$22,563$16,992$12,617$9,254$6,719$1,664
27 years$21,495$15,992$11,716$8,471$6,058$1,403
28 years$20,505$15,069$10,891$7,761$5,466$1,184
29 years$19,585$14,216$10,135$7,117$4,936$1,000
30 years$18,727$13,425$9,441$6,532$4,460$844
31 years$17,927$12,691$8,801$5,999$4,032$713
32 years$17,178$12,009$8,212$5,513$3,647$602
33 years$16,476$11,372$7,667$5,070$3,301$509
34 years$15,817$10,778$7,164$4,664$2,989$430
35 years$15,196$10,223$6,698$4,294$2,707$363
36 years$14,612$9,703$6,266$3,955$2,453$307
37 years$14,060$9,216$5,864$3,644$2,223$259
38 years$13,539$8,758$5,492$3,358$2,015$219
39 years$13,045$8,328$5,145$3,097$1,827$185
40 years$12,578$7,924$4,823$2,856$1,658$156
41 years$12,134$7,543$4,522$2,635$1,504$132
42 years$11,713$7,183$4,242$2,432$1,365$112
43 years$11,312$6,844$3,980$2,245$1,238$94
44 years$10,931$6,524$3,736$2,073$1,124$80
45 years$10,568$6,221$3,508$1,914$1,020$67
46 years$10,221$5,935$3,295$1,768$927$57
47 years$9,890$5,664$3,096$1,634$841$48
48 years$9,574$5,407$2,909$1,510$764$41
49 years$9,272$5,163$2,734$1,395$694$34
50 years$8,982$4,932$2,571$1,290$630$29

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $9,200,000, adding $5,508 every year, while hoping to spend $47,106 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: 84/5/11 Blend
57$9,200,000$9,200,000$9,200,000$9,200,000
58$10,144,082$9,656,482$9,513,882$10,977,720
59$11,128,657$10,079,529$9,782,476$11,946,969
60$12,212,081$10,521,726$10,058,490$13,004,590
61$13,404,386$10,983,963$10,342,122$14,164,921
62$14,716,626$11,467,170$10,633,575$15,438,268
63$16,160,981$11,972,321$10,933,059$16,835,980
64$17,750,874$12,500,437$11,240,789$18,370,559
65$19,501,091$13,052,587$11,556,985$20,055,777
66$21,427,930$13,629,891$11,881,871$21,906,802
67$23,549,344$14,233,521$12,215,679$23,940,342
68$25,885,119$14,864,706$12,558,646$26,174,804
69$28,457,056$15,524,731$12,911,016$28,630,464
70$31,289,178$16,214,945$13,273,037$31,329,658
71$34,407,956$16,936,759$13,644,965$34,296,994
72$37,842,558$17,691,651$14,027,062$37,559,580
73$41,625,127$18,481,170$14,419,597$41,147,281
74$45,791,081$19,306,938$14,822,844$45,092,999
75$50,379,448$20,170,655$15,237,086$49,432,985
76$55,433,235$21,074,100$15,662,612$54,207,174
77$60,999,834$22,019,140$16,099,718$59,459,569
78$67,131,466$23,007,727$16,548,708$65,238,646
79$73,885,679$24,041,909$17,009,893$71,597,820
80$81,325,887$25,123,831$17,483,593$78,595,940
81$89,521,967$26,255,738$17,970,133$86,297,847
82$98,550,923$27,439,986$18,469,848$94,774,982
83$108,497,612$28,679,039$18,983,083$104,106,064
84$119,455,539$29,975,483$19,510,187$114,377,825
85$131,527,747$31,332,024$20,051,521$125,685,833
86$144,827,783$32,751,500$20,607,453$138,135,389
87$159,480,776$34,236,883$21,178,362$151,842,518
88$175,624,612$35,791,286$21,764,634$166,935,068
89$193,411,239$37,417,975$22,366,665$183,553,911
90$213,008,097$39,120,369$22,984,860$201,854,269
91$234,599,707$40,902,050$23,619,637$222,007,182
92$258,389,401$42,766,775$24,271,419$244,201,120
93$284,601,250$44,718,477$24,940,642$268,643,756
94$313,482,177$46,761,281$25,627,752$295,563,927
95$345,304,283$48,899,508$26,333,205$325,213,793
96$380,367,422$51,137,686$27,057,470$357,871,212
97$419,002,027$53,480,561$27,801,024$393,842,365
98$461,572,231$55,933,106$28,564,356$433,464,639
99$508,479,305$58,500,534$29,347,967$477,109,811
100$560,165,441$61,188,308$30,152,371$525,187,557