Can I retire at age 58 with 11,200,000?

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 $11,200,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.5%
1 years$924,886$916,647$908,609$900,764$893,104$887,475
2 years$457,864$449,337$441,073$433,060$425,287$419,610
3 years$302,211$293,647$285,403$277,466$269,820$264,269
4 years$224,399$215,861$207,700$199,898$192,438$187,057
5 years$177,725$169,238$161,184$153,541$146,288$141,092
6 years$146,618$138,195$130,261$122,788$115,753$110,749
7 years$124,408$116,056$108,247$100,951$94,138$89,329
8 years$107,758$99,482$91,802$84,685$78,097$73,482
9 years$94,815$86,617$79,069$72,133$65,769$61,348
10 years$84,467$76,348$68,934$62,179$56,038$51,808
11 years$76,005$67,969$60,689$54,115$48,195$44,153
12 years$68,959$61,005$53,860$47,466$41,764$37,908
13 years$63,002$55,131$48,120$41,905$36,419$32,744
14 years$57,900$50,112$43,236$37,199$31,925$28,426
15 years$53,482$45,778$39,036$33,175$28,109$24,782
16 years$49,620$42,001$35,392$29,704$24,843$21,683
17 years$46,216$38,681$32,205$26,689$22,028$19,030
18 years$43,194$35,743$29,399$24,052$19,586$16,745
19 years$40,493$33,126$26,914$21,733$17,457$14,768
20 years$38,065$30,783$24,700$19,684$15,593$13,050
21 years$35,871$28,673$22,719$17,864$13,954$11,552
22 years$33,880$26,765$20,939$16,243$12,508$10,241
23 years$32,064$25,033$19,334$14,793$11,228$9,091
24 years$30,402$23,454$17,881$13,492$10,092$8,079
25 years$28,875$22,010$16,561$12,321$9,081$7,187
26 years$27,468$20,686$15,359$11,266$8,180$6,399
27 years$26,168$19,468$14,263$10,312$7,375$5,702
28 years$24,962$18,345$13,259$9,448$6,655$5,085
29 years$23,842$17,306$12,339$8,664$6,009$4,537
30 years$22,798$16,344$11,493$7,951$5,429$4,051
31 years$21,824$15,450$10,715$7,303$4,909$3,618
32 years$20,912$14,619$9,997$6,711$4,440$3,233
33 years$20,058$13,845$9,334$6,172$4,018$2,890
34 years$19,255$13,122$8,721$5,679$3,638$2,584
35 years$18,500$12,446$8,154$5,227$3,295$2,312
36 years$17,788$11,813$7,628$4,814$2,986$2,069
37 years$17,117$11,219$7,139$4,436$2,706$1,851
38 years$16,482$10,662$6,686$4,089$2,453$1,657
39 years$15,881$10,139$6,264$3,770$2,225$1,484
40 years$15,312$9,646$5,871$3,477$2,018$1,329
41 years$14,772$9,182$5,505$3,208$1,831$1,190
42 years$14,259$8,745$5,164$2,961$1,661$1,066
43 years$13,771$8,332$4,846$2,733$1,508$955
44 years$13,307$7,942$4,549$2,524$1,368$856
45 years$12,865$7,574$4,271$2,331$1,242$767
46 years$12,443$7,225$4,011$2,153$1,128$687
47 years$12,040$6,895$3,769$1,989$1,024$616
48 years$11,655$6,582$3,541$1,838$930$552
49 years$11,287$6,286$3,329$1,698$845$495
50 years$10,935$6,004$3,130$1,570$767$444

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $11,200,000, adding $3,073 every year, while hoping to spend $29,327 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: 54/28/18 Blend
57$11,200,000$11,200,000$11,200,000$11,200,000
58$12,345,570$11,751,970$11,578,370$12,952,077
59$13,573,614$12,296,613$11,935,041$13,911,758
60$14,925,936$12,866,960$12,302,679$14,952,485
61$16,415,181$13,464,241$12,681,618$16,084,709
62$18,055,283$14,089,742$13,072,206$17,317,162
63$19,861,597$14,744,814$13,474,800$18,659,447
64$21,851,042$15,430,872$13,889,768$20,122,114
65$24,042,263$16,149,400$14,317,489$21,716,767
66$26,455,804$16,901,951$14,758,356$23,456,159
67$29,114,306$17,690,155$15,212,770$25,354,318
68$32,042,714$18,515,723$15,681,147$27,426,667
69$35,268,521$19,380,443$16,163,916$29,690,173
70$38,822,020$20,286,195$16,661,517$32,163,495
71$42,736,594$21,234,945$17,174,405$34,867,162
72$47,049,027$22,228,759$17,703,048$37,823,759
73$51,799,858$23,269,798$18,247,931$41,058,132
74$57,033,757$24,360,331$18,809,549$44,597,623
75$62,799,947$25,502,735$19,388,417$48,472,318
76$69,152,675$26,699,502$19,985,062$52,715,329
77$76,151,716$27,953,246$20,600,029$57,363,094
78$83,862,941$29,266,705$21,233,880$62,455,723
79$92,358,939$30,642,752$21,887,194$68,037,363
80$101,719,702$32,084,397$22,560,565$74,156,610
81$112,033,377$33,594,798$23,254,609$80,866,960
82$123,397,102$35,177,263$23,969,959$88,227,310
83$135,917,921$36,835,264$24,707,268$96,302,498
84$149,713,794$38,572,438$25,467,207$105,163,916
85$164,914,713$40,392,599$26,250,470$114,890,166
86$181,663,924$42,299,746$27,057,771$125,567,801
87$200,119,283$44,298,073$27,889,845$137,292,125
88$220,454,747$46,391,975$28,747,452$150,168,090
89$242,862,011$48,586,062$29,631,372$164,311,268
90$267,552,325$50,885,168$30,542,411$179,848,941
91$294,758,479$53,294,358$31,481,399$196,921,279
92$324,737,010$55,818,948$32,449,192$215,682,662
93$357,770,616$58,464,507$33,446,671$236,303,120
94$394,170,828$61,236,877$34,474,743$258,969,922
95$434,280,951$64,142,182$35,534,346$283,889,336
96$478,479,305$67,186,846$36,626,443$311,288,558
97$527,182,794$70,377,602$37,752,029$341,417,844
98$580,850,845$73,721,510$38,912,128$374,552,853
99$639,989,743$77,225,976$40,107,796$410,997,236
100$705,157,409$80,898,762$41,340,120$451,085,486