Can I retire at age 58 with 1,060,000?

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 $1,060,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.7%
1 years$87,534$86,754$85,993$85,251$84,526$83,923
2 years$43,334$42,527$41,744$40,986$40,250$39,642
3 years$28,602$27,792$27,011$26,260$25,537$24,942
4 years$21,238$20,430$19,657$18,919$18,213$17,637
5 years$16,820$16,017$15,255$14,532$13,845$13,289
6 years$13,876$13,079$12,328$11,621$10,955$10,420
7 years$11,774$10,984$10,245$9,554$8,909$8,395
8 years$10,199$9,415$8,688$8,015$7,391$6,898
9 years$8,974$8,198$7,483$6,827$6,225$5,752
10 years$7,994$7,226$6,524$5,885$5,304$4,852
11 years$7,193$6,433$5,744$5,122$4,561$4,130
12 years$6,526$5,774$5,097$4,492$3,953$3,541
13 years$5,963$5,218$4,554$3,966$3,447$3,055
14 years$5,480$4,743$4,092$3,521$3,021$2,649
15 years$5,062$4,333$3,695$3,140$2,660$2,306
16 years$4,696$3,975$3,350$2,811$2,351$2,015
17 years$4,374$3,661$3,048$2,526$2,085$1,766
18 years$4,088$3,383$2,782$2,276$1,854$1,552
19 years$3,832$3,135$2,547$2,057$1,652$1,367
20 years$3,603$2,913$2,338$1,863$1,476$1,206
21 years$3,395$2,714$2,150$1,691$1,321$1,066
22 years$3,206$2,533$1,982$1,537$1,184$944
23 years$3,035$2,369$1,830$1,400$1,063$836
24 years$2,877$2,220$1,692$1,277$955$742
25 years$2,733$2,083$1,567$1,166$859$659
26 years$2,600$1,958$1,454$1,066$774$586
27 years$2,477$1,843$1,350$976$698$521
28 years$2,363$1,736$1,255$894$630$464
29 years$2,256$1,638$1,168$820$569$413
30 years$2,158$1,547$1,088$753$514$369
31 years$2,065$1,462$1,014$691$465$329
32 years$1,979$1,384$946$635$420$293
33 years$1,898$1,310$883$584$380$262
34 years$1,822$1,242$825$537$344$234
35 years$1,751$1,178$772$495$312$209
36 years$1,684$1,118$722$456$283$186
37 years$1,620$1,062$676$420$256$166
38 years$1,560$1,009$633$387$232$149
39 years$1,503$960$593$357$211$133
40 years$1,449$913$556$329$191$119
41 years$1,398$869$521$304$173$106
42 years$1,350$828$489$280$157$95
43 years$1,303$789$459$259$143$85
44 years$1,259$752$430$239$130$76
45 years$1,218$717$404$221$118$68
46 years$1,178$684$380$204$107$61
47 years$1,140$653$357$188$97$54
48 years$1,103$623$335$174$88$49
49 years$1,068$595$315$161$80$44
50 years$1,035$568$296$149$73$39

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $1,060,000, adding $6,698 every year, while hoping to spend $46,676 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: 62/10/28 Blend
57$1,060,000$1,060,000$1,060,000$1,060,000
58$1,175,029$1,118,849$1,102,419$1,238,676
59$1,245,219$1,124,010$1,089,687$1,287,876
60$1,321,004$1,127,859$1,074,964$1,335,920
61$1,402,906$1,130,283$1,058,135$1,387,387
62$1,491,497$1,131,161$1,039,077$1,442,622
63$1,587,407$1,130,366$1,017,664$1,502,005
64$1,691,329$1,127,761$993,762$1,565,956
65$1,804,024$1,123,201$967,233$1,634,940
66$1,926,330$1,116,533$937,931$1,709,472
67$2,059,168$1,107,595$905,703$1,790,119
68$2,203,550$1,096,214$870,391$1,877,509
69$2,360,591$1,082,207$831,828$1,972,338
70$2,531,517$1,065,381$789,840$2,075,371
71$2,717,677$1,045,530$744,245$2,187,457
72$2,920,555$1,022,437$694,852$2,309,532
73$3,141,786$995,870$641,464$2,442,631
74$3,383,167$965,587$583,872$2,587,897
75$3,646,679$931,329$521,860$2,746,593
76$3,934,499$892,823$455,202$2,920,113
77$4,249,026$849,780$383,659$3,109,998
78$4,592,901$801,893$306,986$3,317,948
79$4,969,031$748,840$224,924$3,545,841
80$5,380,618$690,279$137,205$3,795,752
81$5,831,185$625,847$43,546$4,069,969
82$6,324,616$555,164$0$4,371,019
83$6,865,184$477,824$0$4,718,544
84$7,457,597$393,402$0$5,113,751
85$8,107,040$301,446$0$5,547,110
86$8,819,221$201,480$0$6,022,472
87$9,600,431$93,002$0$6,544,081
88$10,457,597$0$0$7,116,613
89$11,398,347$0$0$7,747,919
90$12,431,088$0$0$8,452,272
91$13,565,077$0$0$9,225,763
92$14,810,512$0$0$10,075,357
93$16,178,628$0$0$11,008,729
94$17,681,801$0$0$12,034,335
95$19,333,666$0$0$13,161,488
96$21,149,243$0$0$14,400,450
97$23,145,081$0$0$15,762,525
98$25,339,411$0$0$17,260,169
99$27,752,319$0$0$18,907,103
100$30,405,934$0$0$20,718,445