Can I retire at age 58 with 929,000?

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 $929,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.9%
1 years$76,716$76,033$75,366$74,715$74,080$72,584
2 years$37,978$37,271$36,585$35,921$35,276$33,776
3 years$25,067$24,357$23,673$23,015$22,381$20,922
4 years$18,613$17,905$17,228$16,581$15,962$14,557
5 years$14,742$14,038$13,370$12,736$12,134$10,787
6 years$12,161$11,463$10,805$10,185$9,601$8,313
7 years$10,319$9,626$8,979$8,374$7,808$6,579
8 years$8,938$8,252$7,615$7,024$6,478$5,307
9 years$7,865$7,185$6,559$5,983$5,455$4,343
10 years$7,006$6,333$5,718$5,158$4,648$3,592
11 years$6,304$5,638$5,034$4,489$3,998$2,997
12 years$5,720$5,060$4,467$3,937$3,464$2,518
13 years$5,226$4,573$3,991$3,476$3,021$2,127
14 years$4,803$4,157$3,586$3,086$2,648$1,805
15 years$4,436$3,797$3,238$2,752$2,332$1,538
16 years$4,116$3,484$2,936$2,464$2,061$1,314
17 years$3,833$3,208$2,671$2,214$1,827$1,126
18 years$3,583$2,965$2,439$1,995$1,625$967
19 years$3,359$2,748$2,232$1,803$1,448$832
20 years$3,157$2,553$2,049$1,633$1,293$717
21 years$2,975$2,378$1,884$1,482$1,157$619
22 years$2,810$2,220$1,737$1,347$1,037$534
23 years$2,660$2,076$1,604$1,227$931$462
24 years$2,522$1,945$1,483$1,119$837$400
25 years$2,395$1,826$1,374$1,022$753$347
26 years$2,278$1,716$1,274$934$678$300
27 years$2,171$1,615$1,183$855$612$260
28 years$2,071$1,522$1,100$784$552$226
29 years$1,978$1,435$1,023$719$498$196
30 years$1,891$1,356$953$660$450$170
31 years$1,810$1,282$889$606$407$148
32 years$1,735$1,213$829$557$368$129
33 years$1,664$1,148$774$512$333$112
34 years$1,597$1,088$723$471$302$97
35 years$1,534$1,032$676$434$273$84
36 years$1,475$980$633$399$248$73
37 years$1,420$931$592$368$224$64
38 years$1,367$884$555$339$203$55
39 years$1,317$841$520$313$185$48
40 years$1,270$800$487$288$167$42
41 years$1,225$762$457$266$152$37
42 years$1,183$725$428$246$138$32
43 years$1,142$691$402$227$125$28
44 years$1,104$659$377$209$114$24
45 years$1,067$628$354$193$103$21
46 years$1,032$599$333$179$94$18
47 years$999$572$313$165$85$16
48 years$967$546$294$152$77$14
49 years$936$521$276$141$70$12
50 years$907$498$260$130$64$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $929,000, adding $5,857 every year, while hoping to spend $51,172 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: 58/23/19 Blend
57$929,000$929,000$929,000$929,000
58$1,029,799$980,562$966,163$1,084,044
59$1,080,392$974,163$944,083$1,115,146
60$1,134,431$965,736$919,548$1,142,966
61$1,192,212$955,126$892,422$1,172,147
62$1,254,062$942,172$862,563$1,202,830
63$1,320,338$926,700$829,821$1,235,174
64$1,391,433$908,529$794,040$1,269,354
65$1,467,777$887,465$755,058$1,305,567
66$1,549,843$863,302$712,704$1,344,032
67$1,638,148$835,825$666,801$1,384,993
68$1,733,262$804,804$617,162$1,428,723
69$1,835,810$769,995$563,593$1,475,524
70$1,946,480$731,141$505,890$1,525,735
71$2,066,025$687,972$443,842$1,579,729
72$2,195,276$640,199$377,227$1,637,925
73$2,335,144$587,518$305,813$1,700,787
74$2,486,630$529,608$229,360$1,768,829
75$2,650,837$466,130$147,615$1,842,627
76$2,828,977$396,725$60,314$1,922,814
77$3,022,381$321,012$0$2,010,098
78$3,232,514$238,593$0$2,111,923
79$3,460,990$149,043$0$2,235,981
80$3,709,581$51,916$0$2,371,055
81$3,980,239$0$0$2,518,280
82$4,275,111$0$0$2,692,386
83$4,596,560$0$0$2,896,580
84$4,947,186$0$0$3,119,384
85$5,329,852$0$0$3,362,625
86$5,747,708$0$0$3,628,316
87$6,204,224$0$0$3,918,673
88$6,703,217$0$0$4,236,134
89$7,248,892$0$0$4,583,386
90$7,845,876$0$0$4,963,386
91$8,499,268$0$0$5,379,389
92$9,214,678$0$0$5,834,981
93$9,998,288$0$0$6,334,111
94$10,856,902$0$0$6,881,126
95$11,798,017$0$0$7,480,817
96$12,829,888$0$0$8,138,457
97$13,961,607$0$0$8,859,857
98$15,203,187$0$0$9,651,414
99$16,565,660$0$0$10,520,178
100$18,061,175$0$0$11,473,912