Can I retire at age 58 with 935,000?

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 $935,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.1%
1 years$77,211$76,524$75,853$75,198$74,558$74,213
2 years$38,223$37,512$36,822$36,153$35,504$35,155
3 years$25,229$24,514$23,826$23,163$22,525$22,184
4 years$18,733$18,021$17,339$16,688$16,065$15,734
5 years$14,837$14,128$13,456$12,818$12,212$11,893
6 years$12,240$11,537$10,874$10,251$9,663$9,355
7 years$10,386$9,689$9,037$8,428$7,859$7,562
8 years$8,996$8,305$7,664$7,070$6,520$6,235
9 years$7,915$7,231$6,601$6,022$5,491$5,217
10 years$7,051$6,374$5,755$5,191$4,678$4,417
11 years$6,345$5,674$5,066$4,518$4,023$3,773
12 years$5,757$5,093$4,496$3,963$3,487$3,248
13 years$5,260$4,602$4,017$3,498$3,040$2,812
14 years$4,834$4,183$3,609$3,105$2,665$2,448
15 years$4,465$3,822$3,259$2,769$2,347$2,140
16 years$4,142$3,506$2,955$2,480$2,074$1,877
17 years$3,858$3,229$2,689$2,228$1,839$1,652
18 years$3,606$2,984$2,454$2,008$1,635$1,458
19 years$3,380$2,765$2,247$1,814$1,457$1,289
20 years$3,178$2,570$2,062$1,643$1,302$1,143
21 years$2,995$2,394$1,897$1,491$1,165$1,014
22 years$2,828$2,234$1,748$1,356$1,044$902
23 years$2,677$2,090$1,614$1,235$937$803
24 years$2,538$1,958$1,493$1,126$842$716
25 years$2,411$1,837$1,383$1,029$758$639
26 years$2,293$1,727$1,282$941$683$571
27 years$2,185$1,625$1,191$861$616$510
28 years$2,084$1,531$1,107$789$556$456
29 years$1,990$1,445$1,030$723$502$408
30 years$1,903$1,364$959$664$453$366
31 years$1,822$1,290$894$610$410$328
32 years$1,746$1,220$835$560$371$294
33 years$1,674$1,156$779$515$335$264
34 years$1,607$1,095$728$474$304$236
35 years$1,544$1,039$681$436$275$212
36 years$1,485$986$637$402$249$191
37 years$1,429$937$596$370$226$171
38 years$1,376$890$558$341$205$154
39 years$1,326$846$523$315$186$138
40 years$1,278$805$490$290$168$124
41 years$1,233$767$460$268$153$112
42 years$1,190$730$431$247$139$100
43 years$1,150$696$405$228$126$90
44 years$1,111$663$380$211$114$81
45 years$1,074$632$357$195$104$73
46 years$1,039$603$335$180$94$66
47 years$1,005$576$315$166$86$59
48 years$973$549$296$153$78$53
49 years$942$525$278$142$71$48
50 years$913$501$261$131$64$43

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $935,000, adding $6,139 every year, while hoping to spend $55,028 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: 64/25/11 Blend
57$935,000$935,000$935,000$935,000
58$1,036,702$987,147$972,655$1,100,107
59$1,083,897$976,968$946,689$1,133,040
60$1,134,060$964,446$918,010$1,162,025
61$1,187,439$949,408$886,467$1,192,296
62$1,244,299$931,670$851,905$1,223,977
63$1,304,935$911,040$814,162$1,257,206
64$1,369,668$887,310$773,066$1,292,135
65$1,438,850$860,264$728,439$1,328,936
66$1,512,867$829,672$680,096$1,367,801
67$1,592,142$795,288$627,842$1,408,941
68$1,677,140$756,857$571,474$1,452,593
69$1,768,369$714,104$510,780$1,499,021
70$1,866,389$666,741$445,537$1,548,519
71$1,971,813$614,464$375,515$1,601,413
72$2,085,314$556,948$300,471$1,658,065
73$2,207,632$493,855$220,152$1,718,881
74$2,339,579$424,823$134,297$1,784,307
75$2,482,048$349,471$42,628$1,854,844
76$2,636,020$267,398$0$1,931,045
77$2,802,572$178,179$0$2,020,003
78$2,982,890$81,365$0$2,121,683
79$3,178,275$0$0$2,231,871
80$3,390,160$0$0$2,357,915
81$3,620,120$0$0$2,519,059
82$3,869,887$0$0$2,694,139
83$4,141,366$0$0$2,884,499
84$4,436,654$0$0$3,091,615
85$4,758,057$0$0$3,317,114
86$5,108,112$0$0$3,562,783
87$5,489,611$0$0$3,830,591
88$5,905,629$0$0$4,122,705
89$6,359,546$0$0$4,441,508
90$6,855,087$0$0$4,789,625
91$7,396,349$0$0$5,169,944
92$7,987,845$0$0$5,585,648
93$8,634,541$0$0$6,040,237
94$9,341,905$0$0$6,537,567
95$10,115,960$0$0$7,081,883
96$10,963,336$0$0$7,677,860
97$11,891,334$0$0$8,330,646
98$12,907,994$0$0$9,045,910
99$14,022,172$0$0$9,829,895
100$15,243,619$0$0$10,689,477