Can I retire at age 58 with 952,000?

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 $952,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.7%
1 years$78,615$77,915$77,232$76,565$75,914$74,139
2 years$38,918$38,194$37,491$36,810$36,149$34,371
3 years$25,688$24,960$24,259$23,585$22,935$21,209
4 years$19,074$18,348$17,655$16,991$16,357$14,697
5 years$15,107$14,385$13,701$13,051$12,434$10,845
6 years$12,463$11,747$11,072$10,437$9,839$8,321
7 years$10,575$9,865$9,201$8,581$8,002$6,556
8 years$9,159$8,456$7,803$7,198$6,638$5,264
9 years$8,059$7,362$6,721$6,131$5,590$4,287
10 years$7,180$6,490$5,859$5,285$4,763$3,529
11 years$6,460$5,777$5,159$4,600$4,097$2,929
12 years$5,862$5,185$4,578$4,035$3,550$2,448
13 years$5,355$4,686$4,090$3,562$3,096$2,057
14 years$4,921$4,260$3,675$3,162$2,714$1,736
15 years$4,546$3,891$3,318$2,820$2,389$1,471
16 years$4,218$3,570$3,008$2,525$2,112$1,250
17 years$3,928$3,288$2,737$2,269$1,872$1,065
18 years$3,671$3,038$2,499$2,044$1,665$909
19 years$3,442$2,816$2,288$1,847$1,484$777
20 years$3,236$2,617$2,100$1,673$1,325$666
21 years$3,049$2,437$1,931$1,518$1,186$571
22 years$2,880$2,275$1,780$1,381$1,063$490
23 years$2,725$2,128$1,643$1,257$954$421
24 years$2,584$1,994$1,520$1,147$858$362
25 years$2,454$1,871$1,408$1,047$772$312
26 years$2,335$1,758$1,306$958$695$269
27 years$2,224$1,655$1,212$877$627$231
28 years$2,122$1,559$1,127$803$566$200
29 years$2,027$1,471$1,049$736$511$172
30 years$1,938$1,389$977$676$461$148
31 years$1,855$1,313$911$621$417$128
32 years$1,778$1,243$850$570$377$111
33 years$1,705$1,177$793$525$342$95
34 years$1,637$1,115$741$483$309$82
35 years$1,572$1,058$693$444$280$71
36 years$1,512$1,004$648$409$254$61
37 years$1,455$954$607$377$230$53
38 years$1,401$906$568$348$209$46
39 years$1,350$862$532$320$189$40
40 years$1,302$820$499$296$172$34
41 years$1,256$781$468$273$156$30
42 years$1,212$743$439$252$141$26
43 years$1,171$708$412$232$128$22
44 years$1,131$675$387$214$116$19
45 years$1,094$644$363$198$106$16
46 years$1,058$614$341$183$96$14
47 years$1,023$586$320$169$87$12
48 years$991$559$301$156$79$11
49 years$959$534$283$144$72$9
50 years$929$510$266$133$65$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $952,000, adding $6,781 every year, while hoping to spend $39,258 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: 83/5/12 Blend
57$952,000$952,000$952,000$952,000
58$1,056,099$1,005,643$990,887$1,140,969
59$1,122,050$1,013,149$982,311$1,205,067
60$1,193,414$1,019,707$972,133$1,269,542
61$1,270,699$1,025,230$960,256$1,339,172
62$1,354,467$1,029,623$946,581$1,414,453
63$1,445,335$1,032,787$931,005$1,495,932
64$1,543,983$1,034,617$913,416$1,584,212
65$1,651,156$1,035,000$893,703$1,679,954
66$1,767,675$1,033,817$871,744$1,783,889
67$1,894,445$1,030,941$847,414$1,896,821
68$2,032,460$1,026,238$820,583$2,019,637
69$2,182,812$1,019,565$791,114$2,153,312
70$2,346,706$1,010,771$758,864$2,298,922
71$2,525,467$999,695$723,682$2,457,651
72$2,720,552$986,168$685,413$2,630,806
73$2,933,567$970,009$643,893$2,819,825
74$3,166,278$951,026$598,951$3,026,292
75$3,420,630$929,019$550,408$3,251,954
76$3,698,765$903,771$498,077$3,498,736
77$4,003,041$875,058$441,764$3,768,758
78$4,336,053$842,638$381,266$4,064,357
79$4,700,661$806,258$316,369$4,388,109
80$5,100,012$765,648$246,851$4,742,851
81$5,537,574$720,525$172,480$5,131,711
82$6,017,163$670,588$93,015$5,558,135
83$6,542,985$615,518$8,203$6,025,921
84$7,119,672$554,981$0$6,539,256
85$7,752,324$488,620$0$7,113,291
86$8,446,559$416,060$0$7,744,378
87$9,208,566$336,905$0$8,437,104
88$10,045,163$250,736$0$9,197,682
89$10,963,858$157,111$0$10,032,959
90$11,972,923$55,561$0$10,950,475
91$13,081,472$0$0$11,958,539
92$14,299,543$0$0$13,069,301
93$15,638,197$0$0$14,293,401
94$17,109,615$0$0$15,638,926
95$18,727,223$0$0$17,118,155
96$20,505,808$0$0$18,744,612
97$22,461,664$0$0$20,533,202
98$24,612,741$0$0$22,500,341
99$26,978,818$0$0$24,664,120
100$29,581,685$0$0$27,044,471