Can I retire at age 58 with 987,000?

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 $987,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14%
1 years$81,506$80,780$80,071$79,380$78,705$77,401
2 years$40,349$39,598$38,870$38,163$37,478$36,169
3 years$26,632$25,878$25,151$24,452$23,778$22,503
4 years$19,775$19,023$18,304$17,616$16,959$15,728
5 years$15,662$14,914$14,204$13,531$12,892$11,709
6 years$12,921$12,178$11,479$10,821$10,201$9,068
7 years$10,963$10,227$9,539$8,896$8,296$7,213
8 years$9,496$8,767$8,090$7,463$6,882$5,849
9 years$8,356$7,633$6,968$6,357$5,796$4,812
10 years$7,444$6,728$6,075$5,480$4,938$4,003
11 years$6,698$5,990$5,348$4,769$4,247$3,359
12 years$6,077$5,376$4,746$4,183$3,680$2,838
13 years$5,552$4,858$4,241$3,693$3,209$2,412
14 years$5,102$4,416$3,810$3,278$2,813$2,060
15 years$4,713$4,034$3,440$2,924$2,477$1,765
16 years$4,373$3,701$3,119$2,618$2,189$1,518
17 years$4,073$3,409$2,838$2,352$1,941$1,309
18 years$3,806$3,150$2,591$2,120$1,726$1,132
19 years$3,568$2,919$2,372$1,915$1,538$980
20 years$3,355$2,713$2,177$1,735$1,374$850
21 years$3,161$2,527$2,002$1,574$1,230$739
22 years$2,986$2,359$1,845$1,431$1,102$643
23 years$2,826$2,206$1,704$1,304$989$560
24 years$2,679$2,067$1,576$1,189$889$488
25 years$2,545$1,940$1,459$1,086$800$426
26 years$2,421$1,823$1,354$993$721$372
27 years$2,306$1,716$1,257$909$650$325
28 years$2,200$1,617$1,168$833$586$284
29 years$2,101$1,525$1,087$764$530$248
30 years$2,009$1,440$1,013$701$478$217
31 years$1,923$1,362$944$644$433$190
32 years$1,843$1,288$881$591$391$166
33 years$1,768$1,220$823$544$354$145
34 years$1,697$1,156$769$500$321$127
35 years$1,630$1,097$719$461$290$112
36 years$1,568$1,041$672$424$263$98
37 years$1,508$989$629$391$238$86
38 years$1,452$940$589$360$216$75
39 years$1,400$893$552$332$196$66
40 years$1,349$850$517$306$178$58
41 years$1,302$809$485$283$161$51
42 years$1,257$771$455$261$146$44
43 years$1,214$734$427$241$133$39
44 years$1,173$700$401$222$121$34
45 years$1,134$667$376$205$109$30
46 years$1,097$637$354$190$99$26
47 years$1,061$608$332$175$90$23
48 years$1,027$580$312$162$82$20
49 years$995$554$293$150$74$18
50 years$964$529$276$138$68$15

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $987,000, adding $5,788 every year, while hoping to spend $38,537 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: 73/21/6 Blend
57$987,000$987,000$987,000$987,000
58$1,093,644$1,041,333$1,026,035$1,172,295
59$1,164,193$1,051,356$1,019,404$1,234,920
60$1,240,646$1,060,577$1,011,259$1,298,062
61$1,323,565$1,068,919$1,001,510$1,366,116
62$1,413,567$1,076,295$990,059$1,439,553
63$1,511,332$1,082,614$976,807$1,518,895
64$1,617,607$1,087,781$961,649$1,604,714
65$1,733,214$1,091,693$944,475$1,697,643
66$1,859,057$1,094,242$925,170$1,798,377
67$1,996,131$1,095,310$903,614$1,907,686
68$2,145,532$1,094,775$879,680$2,026,414
69$2,308,463$1,092,506$853,237$2,155,495
70$2,486,253$1,088,365$824,146$2,295,956
71$2,680,360$1,082,205$792,265$2,448,931
72$2,892,393$1,073,869$757,441$2,615,670
73$3,124,119$1,063,191$719,518$2,797,548
74$3,377,488$1,049,996$678,331$2,996,086
75$3,654,644$1,034,098$633,707$3,212,956
76$3,957,949$1,015,299$585,467$3,450,004
77$4,290,002$993,391$533,422$3,709,264
78$4,653,667$968,152$477,377$3,992,978
79$5,052,098$939,349$417,126$4,303,621
80$5,488,767$906,732$352,455$4,643,917
81$5,967,499$870,040$283,140$5,016,871
82$6,492,507$828,994$208,948$5,425,798
83$7,068,429$783,302$129,634$5,874,349
84$7,700,377$732,651$44,945$6,366,552
85$8,393,978$676,714$0$6,906,847
86$9,155,435$615,144$0$7,503,035
87$9,991,575$547,572$0$8,160,866
88$10,909,924$473,612$0$8,883,424
89$11,918,770$392,852$0$9,677,288
90$13,027,243$304,860$0$10,549,708
91$14,245,403$209,179$0$11,508,675
92$15,584,330$105,325$0$12,562,996
93$17,056,233$0$0$13,722,381
94$18,674,563$0$0$14,999,199
95$20,454,138$0$0$16,430,049
96$22,411,286$0$0$18,003,724
97$24,563,993$0$0$19,734,695
98$26,932,079$0$0$21,638,905
99$29,537,381$0$0$23,733,919
100$32,403,957$0$0$26,039,092