Can I retire at age 58 with 1,860,000?

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 $1,860,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.8%
1 years$153,597$152,229$150,894$149,591$148,319$146,587
2 years$76,038$74,622$73,250$71,919$70,628$68,885
3 years$50,189$48,766$47,397$46,079$44,809$43,109
4 years$37,266$35,848$34,493$33,197$31,958$30,314
5 years$29,515$28,106$26,768$25,499$24,294$22,711
6 years$24,349$22,950$21,633$20,392$19,223$17,702
7 years$20,661$19,274$17,977$16,765$15,634$14,176
8 years$17,896$16,521$15,246$14,064$12,970$11,575
9 years$15,746$14,385$13,131$11,979$10,922$9,590
10 years$14,027$12,679$11,448$10,326$9,306$8,036
11 years$12,622$11,288$10,079$8,987$8,004$6,794
12 years$11,452$10,131$8,945$7,883$6,936$5,785
13 years$10,463$9,156$7,991$6,959$6,048$4,955
14 years$9,615$8,322$7,180$6,178$5,302$4,265
15 years$8,882$7,602$6,483$5,509$4,668$3,686
16 years$8,241$6,975$5,878$4,933$4,126$3,197
17 years$7,675$6,424$5,348$4,432$3,658$2,780
18 years$7,173$5,936$4,882$3,994$3,253$2,424
19 years$6,725$5,501$4,470$3,609$2,899$2,118
20 years$6,322$5,112$4,102$3,269$2,590$1,854
21 years$5,957$4,762$3,773$2,967$2,317$1,625
22 years$5,626$4,445$3,477$2,697$2,077$1,427
23 years$5,325$4,157$3,211$2,457$1,865$1,254
24 years$5,049$3,895$2,969$2,241$1,676$1,103
25 years$4,795$3,655$2,750$2,046$1,508$972
26 years$4,562$3,435$2,551$1,871$1,358$856
27 years$4,346$3,233$2,369$1,713$1,225$755
28 years$4,146$3,047$2,202$1,569$1,105$667
29 years$3,959$2,874$2,049$1,439$998$589
30 years$3,786$2,714$1,909$1,321$902$520
31 years$3,624$2,566$1,779$1,213$815$459
32 years$3,473$2,428$1,660$1,115$737$406
33 years$3,331$2,299$1,550$1,025$667$359
34 years$3,198$2,179$1,448$943$604$318
35 years$3,072$2,067$1,354$868$547$281
36 years$2,954$1,962$1,267$800$496$249
37 years$2,843$1,863$1,186$737$449$220
38 years$2,737$1,771$1,110$679$407$195
39 years$2,637$1,684$1,040$626$369$173
40 years$2,543$1,602$975$577$335$153
41 years$2,453$1,525$914$533$304$135
42 years$2,368$1,452$858$492$276$120
43 years$2,287$1,384$805$454$250$106
44 years$2,210$1,319$755$419$227$94
45 years$2,136$1,258$709$387$206$83
46 years$2,066$1,200$666$358$187$74
47 years$2,000$1,145$626$330$170$66
48 years$1,936$1,093$588$305$154$58
49 years$1,874$1,044$553$282$140$51
50 years$1,816$997$520$261$127$46

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $1,860,000, adding $2,725 every year, while hoping to spend $45,878 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: 81/6/13 Blend
57$1,860,000$1,860,000$1,860,000$1,860,000
58$2,052,531$1,953,951$1,925,121$2,213,509
59$2,213,075$2,000,881$1,940,799$2,366,516
60$2,388,457$2,048,572$1,955,464$2,528,176
61$2,580,142$2,097,015$1,969,034$2,704,292
62$2,789,743$2,146,195$1,981,423$2,896,293
63$3,019,036$2,196,097$1,992,540$3,105,751
64$3,269,976$2,246,704$2,002,288$3,334,396
65$3,544,716$2,297,995$2,010,567$3,584,137
66$3,845,627$2,349,948$2,017,272$3,857,074
67$4,175,321$2,402,535$2,022,290$4,155,521
68$4,536,674$2,455,729$2,025,507$4,482,028
69$4,932,851$2,509,496$2,026,798$4,839,405
70$5,367,342$2,563,801$2,026,035$5,230,744
71$5,843,988$2,618,604$2,023,085$5,659,455
72$6,367,021$2,673,862$2,017,804$6,129,293
73$6,941,102$2,729,526$2,010,045$6,644,398
74$7,571,365$2,785,544$1,999,653$7,209,327
75$8,263,467$2,841,859$1,986,464$7,829,103
76$9,023,638$2,898,407$1,970,308$8,509,263
77$9,858,741$2,955,121$1,951,006$9,255,903
78$10,776,338$3,011,927$1,928,369$10,075,744
79$11,784,758$3,068,745$1,902,203$10,976,189
80$12,893,177$3,125,487$1,872,301$11,965,397
81$14,111,706$3,182,061$1,838,447$13,052,358
82$15,451,482$3,238,364$1,800,418$14,246,977
83$16,924,778$3,294,289$1,757,977$15,560,170
84$18,545,113$3,349,717$1,710,877$17,003,965
85$20,327,384$3,404,522$1,658,860$18,591,617
86$22,288,002$3,458,569$1,601,657$20,337,729
87$24,445,051$3,511,711$1,538,985$22,258,398
88$26,818,455$3,563,794$1,470,550$24,371,359
89$29,430,166$3,614,648$1,396,042$26,696,155
90$32,304,373$3,664,096$1,315,139$29,254,322
91$35,467,727$3,711,945$1,227,505$32,069,595
92$38,949,595$3,757,990$1,132,786$35,168,125
93$42,782,335$3,802,013$1,030,615$38,578,733
94$47,001,600$3,843,779$920,608$42,333,180
95$51,646,678$3,883,039$802,363$46,466,463
96$56,760,857$3,919,526$675,461$51,017,150
97$62,391,839$3,952,957$539,463$56,027,745
98$68,592,184$3,983,029$393,912$61,545,084
99$75,419,810$4,009,421$238,332$67,620,781
100$82,938,538$4,031,790$72,223$74,311,716