Can I retire at age 58 with 1,760,000?

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 $1,760,000?

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$145,339$144,045$142,781$141,549$140,345$139,344
2 years$71,950$70,610$69,311$68,052$66,831$65,821
3 years$47,490$46,144$44,849$43,602$42,400$41,414
4 years$35,263$33,921$32,639$31,413$30,240$29,284
5 years$27,928$26,595$25,329$24,128$22,988$22,065
6 years$23,040$21,716$20,470$19,295$18,190$17,301
7 years$19,550$18,237$17,010$15,864$14,793$13,940
8 years$16,933$15,633$14,426$13,308$12,272$11,454
9 years$14,900$13,611$12,425$11,335$10,335$9,551
10 years$13,273$11,998$10,833$9,771$8,806$8,056
11 years$11,944$10,681$9,537$8,504$7,573$6,858
12 years$10,836$9,586$8,464$7,459$6,563$5,880
13 years$9,900$8,663$7,562$6,585$5,723$5,073
14 years$9,099$7,875$6,794$5,846$5,017$4,398
15 years$8,404$7,194$6,134$5,213$4,417$3,829
16 years$7,797$6,600$5,562$4,668$3,904$3,346
17 years$7,263$6,078$5,061$4,194$3,461$2,932
18 years$6,788$5,617$4,620$3,780$3,078$2,577
19 years$6,363$5,206$4,229$3,415$2,743$2,269
20 years$5,982$4,837$3,881$3,093$2,450$2,002
21 years$5,637$4,506$3,570$2,807$2,193$1,770
22 years$5,324$4,206$3,290$2,552$1,966$1,567
23 years$5,039$3,934$3,038$2,325$1,764$1,389
24 years$4,777$3,686$2,810$2,120$1,586$1,232
25 years$4,538$3,459$2,602$1,936$1,427$1,094
26 years$4,316$3,251$2,414$1,770$1,285$973
27 years$4,112$3,059$2,241$1,620$1,159$866
28 years$3,923$2,883$2,084$1,485$1,046$771
29 years$3,747$2,720$1,939$1,361$944$687
30 years$3,583$2,568$1,806$1,250$853$612
31 years$3,429$2,428$1,684$1,148$771$546
32 years$3,286$2,297$1,571$1,055$698$487
33 years$3,152$2,176$1,467$970$631$434
34 years$3,026$2,062$1,370$892$572$388
35 years$2,907$1,956$1,281$821$518$346
36 years$2,795$1,856$1,199$757$469$309
37 years$2,690$1,763$1,122$697$425$276
38 years$2,590$1,676$1,051$642$386$247
39 years$2,496$1,593$984$592$350$221
40 years$2,406$1,516$923$546$317$197
41 years$2,321$1,443$865$504$288$177
42 years$2,241$1,374$811$465$261$158
43 years$2,164$1,309$761$429$237$141
44 years$2,091$1,248$715$397$215$126
45 years$2,022$1,190$671$366$195$113
46 years$1,955$1,135$630$338$177$101
47 years$1,892$1,083$592$313$161$90
48 years$1,832$1,034$557$289$146$81
49 years$1,774$988$523$267$133$72
50 years$1,718$944$492$247$121$65

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $1,760,000, adding $3,911 every year, while hoping to spend $37,275 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: 57/14/29 Blend
57$1,760,000$1,760,000$1,760,000$1,760,000
58$1,943,554$1,850,274$1,822,994$2,038,633
59$2,102,136$1,901,277$1,844,404$2,155,416
60$2,275,645$1,953,530$1,865,282$2,278,429
61$2,465,562$2,007,055$1,885,571$2,411,761
62$2,673,522$2,061,873$1,905,210$2,556,425
63$2,901,323$2,118,006$1,924,136$2,713,534
64$3,150,945$2,175,476$1,942,281$2,884,316
65$3,424,569$2,234,302$1,959,576$3,070,122
66$3,724,599$2,294,506$1,975,945$3,272,443
67$4,053,679$2,356,108$1,991,311$3,492,919
68$4,414,724$2,419,128$2,005,590$3,733,361
69$4,810,945$2,483,584$2,018,695$3,995,760
70$5,245,876$2,549,494$2,030,537$4,282,314
71$5,723,413$2,616,877$2,041,017$4,595,442
72$6,247,846$2,685,749$2,050,037$4,937,813
73$6,823,902$2,756,127$2,057,488$5,312,365
74$7,456,787$2,828,024$2,063,261$5,722,339
75$8,152,237$2,901,454$2,067,238$6,171,303
76$8,916,571$2,976,431$2,069,296$6,663,193
77$9,756,750$3,052,965$2,069,306$7,202,344
78$10,680,444$3,131,066$2,067,134$7,793,535
79$11,696,103$3,210,742$2,062,636$8,442,033
80$12,813,036$3,291,999$2,055,665$9,153,641
81$14,041,500$3,374,842$2,046,065$9,934,756
82$15,392,796$3,459,272$2,033,670$10,792,428
83$16,879,375$3,545,289$2,018,312$11,734,427
84$18,514,954$3,632,892$1,999,809$12,769,317
85$20,314,650$3,722,074$1,977,973$13,906,533
86$22,295,117$3,812,828$1,952,608$15,156,478
87$24,474,705$3,905,143$1,923,506$16,530,616
88$26,873,634$3,999,004$1,890,453$18,041,580
89$29,514,183$4,094,394$1,853,221$19,703,293
90$32,420,900$4,191,290$1,811,575$21,531,103
91$35,620,835$4,289,666$1,765,265$23,541,923
92$39,143,793$4,389,492$1,714,034$25,754,391
93$43,022,616$4,490,733$1,657,610$28,189,052
94$47,293,493$4,593,349$1,595,710$30,868,546
95$51,996,300$4,697,294$1,528,038$33,817,826
96$57,174,978$4,802,517$1,454,282$37,064,394
97$62,877,945$4,908,960$1,374,120$40,638,556
98$69,158,556$5,016,559$1,287,213$44,573,717
99$76,075,601$5,125,242$1,193,207$48,906,688
100$83,693,864$5,234,932$1,091,732$53,678,043