Can I retire at age 58 with 925,000?

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 $925,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.7%
1 years$76,386$75,705$75,041$74,393$73,761$71,745
2 years$37,815$37,110$36,428$35,766$35,124$33,108
3 years$24,959$24,252$23,571$22,916$22,284$20,331
4 years$18,533$17,828$17,154$16,509$15,893$14,018
5 years$14,678$13,977$13,312$12,681$12,082$10,289
6 years$12,109$11,413$10,758$10,141$9,560$7,852
7 years$10,275$9,585$8,940$8,337$7,775$6,151
8 years$8,900$8,216$7,582$6,994$6,450$4,910
9 years$7,831$7,154$6,530$5,957$5,432$3,975
10 years$6,976$6,306$5,693$5,135$4,628$3,251
11 years$6,277$5,613$5,012$4,469$3,980$2,682
12 years$5,695$5,038$4,448$3,920$3,449$2,227
13 years$5,203$4,553$3,974$3,461$3,008$1,859
14 years$4,782$4,139$3,571$3,072$2,637$1,558
15 years$4,417$3,781$3,224$2,740$2,322$1,311
16 years$4,098$3,469$2,923$2,453$2,052$1,106
17 years$3,817$3,195$2,660$2,204$1,819$935
18 years$3,567$2,952$2,428$1,986$1,618$793
19 years$3,344$2,736$2,223$1,795$1,442$673
20 years$3,144$2,542$2,040$1,626$1,288$572
21 years$2,963$2,368$1,876$1,475$1,152$487
22 years$2,798$2,211$1,729$1,341$1,033$415
23 years$2,648$2,067$1,597$1,222$927$354
24 years$2,511$1,937$1,477$1,114$833$302
25 years$2,385$1,818$1,368$1,018$750$258
26 years$2,269$1,708$1,269$930$676$220
27 years$2,161$1,608$1,178$852$609$188
28 years$2,062$1,515$1,095$780$550$161
29 years$1,969$1,429$1,019$716$496$138
30 years$1,883$1,350$949$657$448$118
31 years$1,802$1,276$885$603$405$101
32 years$1,727$1,207$826$554$367$86
33 years$1,657$1,143$771$510$332$74
34 years$1,590$1,084$720$469$300$63
35 years$1,528$1,028$673$432$272$54
36 years$1,469$976$630$398$247$46
37 years$1,414$927$590$366$223$40
38 years$1,361$881$552$338$203$34
39 years$1,312$837$517$311$184$29
40 years$1,265$797$485$287$167$25
41 years$1,220$758$455$265$151$21
42 years$1,178$722$426$245$137$18
43 years$1,137$688$400$226$125$16
44 years$1,099$656$376$208$113$13
45 years$1,062$626$353$192$103$12
46 years$1,028$597$331$178$93$10
47 years$994$569$311$164$85$8
48 years$963$544$292$152$77$7
49 years$932$519$275$140$70$6
50 years$903$496$258$130$63$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $925,000, adding $5,787 every year, while hoping to spend $37,464 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: 65/21/14 Blend
57$925,000$925,000$925,000$925,000
58$1,025,319$976,294$961,957$1,088,204
59$1,090,040$984,271$954,321$1,138,942
60$1,160,108$991,384$945,174$1,189,476
61$1,236,026$997,549$934,425$1,243,765
62$1,318,353$1,002,681$921,980$1,302,174
63$1,407,698$1,006,686$907,740$1,365,106
64$1,504,736$1,009,466$891,601$1,433,007
65$1,610,205$1,010,916$873,456$1,506,367
66$1,724,919$1,010,924$853,190$1,585,730
67$1,849,775$1,009,373$830,686$1,671,693
68$1,985,756$1,006,136$805,818$1,764,916
69$2,133,947$1,001,081$778,457$1,866,128
70$2,295,542$994,066$748,467$1,976,133
71$2,471,853$984,942$715,707$2,095,818
72$2,664,327$973,548$680,027$2,226,162
73$2,874,553$959,717$641,273$2,368,246
74$3,104,284$943,270$599,283$2,523,261
75$3,355,448$924,017$553,886$2,692,523
76$3,630,169$901,759$504,906$2,877,483
77$3,930,784$876,283$452,158$3,079,742
78$4,259,867$847,364$395,449$3,301,066
79$4,620,253$814,764$334,576$3,543,406
80$5,015,064$778,232$269,329$3,808,910
81$5,447,737$737,502$199,488$4,099,952
82$5,922,058$692,292$124,823$4,419,148
83$6,442,198$642,305$45,095$4,769,385
84$7,012,749$587,224$0$5,153,847
85$7,638,770$526,719$0$5,582,020
86$8,325,832$460,436$0$6,059,384
87$9,080,074$388,004$0$6,583,507
88$9,908,257$309,031$0$7,159,148
89$10,817,827$223,102$0$7,791,548
90$11,816,990$129,779$0$8,486,488
91$12,914,784$28,598$0$9,250,340
92$14,121,165$0$0$10,090,129
93$15,447,102$0$0$11,032,298
94$16,904,681$0$0$12,075,339
95$18,507,215$0$0$13,222,180
96$20,269,373$0$0$14,483,325
97$22,207,315$0$0$15,870,351
98$24,338,847$0$0$17,396,010
99$26,683,587$0$0$19,074,353
100$29,263,148$0$0$20,920,861