Can I retire at age 58 with 2,230,000?

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 $2,230,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16%
1 years$184,151$182,511$180,911$179,349$177,823$173,454
2 years$91,164$89,466$87,821$86,225$84,678$80,303
3 years$60,172$58,467$56,826$55,245$53,723$49,479
4 years$44,679$42,980$41,355$39,801$38,316$34,236
5 years$35,386$33,696$32,093$30,571$29,127$25,222
6 years$29,193$27,516$25,936$24,448$23,047$19,321
7 years$24,771$23,108$21,553$20,100$18,744$15,197
8 years$21,455$19,808$18,278$16,861$15,550$12,181
9 years$18,878$17,246$15,743$14,362$13,095$9,901
10 years$16,818$15,202$13,725$12,380$11,158$8,135
11 years$15,133$13,533$12,084$10,775$9,596$6,741
12 years$13,730$12,147$10,724$9,451$8,316$5,622
13 years$12,544$10,977$9,581$8,344$7,251$4,715
14 years$11,528$9,978$8,609$7,407$6,357$3,972
15 years$10,649$9,115$7,772$6,605$5,597$3,358
16 years$9,880$8,363$7,047$5,914$4,946$2,847
17 years$9,202$7,702$6,412$5,314$4,386$2,420
18 years$8,600$7,117$5,854$4,789$3,900$2,061
19 years$8,062$6,596$5,359$4,327$3,476$1,759
20 years$7,579$6,129$4,918$3,919$3,105$1,503
21 years$7,142$5,709$4,524$3,557$2,778$1,286
22 years$6,746$5,329$4,169$3,234$2,490$1,102
23 years$6,384$4,984$3,850$2,945$2,236$945
24 years$6,053$4,670$3,560$2,686$2,009$811
25 years$5,749$4,382$3,297$2,453$1,808$696
26 years$5,469$4,119$3,058$2,243$1,629$598
27 years$5,210$3,876$2,840$2,053$1,468$514
28 years$4,970$3,653$2,640$1,881$1,325$442
29 years$4,747$3,446$2,457$1,725$1,196$380
30 years$4,539$3,254$2,288$1,583$1,081$327
31 years$4,345$3,076$2,133$1,454$977$282
32 years$4,164$2,911$1,990$1,336$884$242
33 years$3,994$2,757$1,858$1,229$800$209
34 years$3,834$2,613$1,736$1,131$724$180
35 years$3,683$2,478$1,623$1,041$656$155
36 years$3,542$2,352$1,519$959$594$133
37 years$3,408$2,234$1,421$883$539$115
38 years$3,282$2,123$1,331$814$488$99
39 years$3,162$2,019$1,247$751$443$85
40 years$3,049$1,921$1,169$692$402$73
41 years$2,941$1,828$1,096$639$365$63
42 years$2,839$1,741$1,028$589$331$55
43 years$2,742$1,659$965$544$300$47
44 years$2,650$1,581$906$502$272$41
45 years$2,561$1,508$850$464$247$35
46 years$2,477$1,439$799$429$225$30
47 years$2,397$1,373$750$396$204$26
48 years$2,321$1,311$705$366$185$22
49 years$2,247$1,252$663$338$168$19
50 years$2,177$1,195$623$313$153$17

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $2,230,000, adding $3,536 every year, while hoping to spend $56,545 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: 78/16/6 Blend
57$2,230,000$2,230,000$2,230,000$2,230,000
58$2,461,107$2,342,917$2,308,352$2,651,520
59$2,651,977$2,397,557$2,325,519$2,831,524
60$2,860,420$2,452,979$2,341,365$3,021,147
61$3,088,169$2,509,161$2,355,787$3,227,410
62$3,337,133$2,566,080$2,368,676$3,451,942
63$3,609,411$2,623,708$2,379,917$3,696,536
64$3,907,315$2,682,015$2,389,389$3,963,169
65$4,233,393$2,740,965$2,396,965$4,254,014
66$4,590,448$2,800,521$2,402,513$4,571,468
67$4,981,568$2,860,641$2,405,891$4,918,170
68$5,410,153$2,921,278$2,406,954$5,297,025
69$5,879,949$2,982,381$2,405,547$5,711,235
70$6,395,080$3,043,893$2,401,509$6,164,326
71$6,960,088$3,105,754$2,394,670$6,660,181
72$7,579,978$3,167,897$2,384,852$7,203,081
73$8,260,260$3,230,248$2,371,868$7,797,737
74$9,007,005$3,292,729$2,355,525$8,449,345
75$9,826,901$3,355,254$2,335,616$9,163,623
76$10,727,313$3,417,730$2,311,927$9,946,877
77$11,716,356$3,480,056$2,284,234$10,806,050
78$12,802,970$3,542,124$2,252,301$11,748,793
79$13,997,002$3,603,817$2,215,882$12,783,537
80$15,309,301$3,665,009$2,174,720$13,919,570
81$16,751,820$3,725,565$2,128,543$15,167,126
82$18,337,726$3,785,338$2,077,070$16,537,484
83$20,081,527$3,844,173$2,020,005$18,043,068
84$21,999,207$3,901,901$1,957,039$19,697,570
85$24,108,375$3,958,343$1,887,848$21,516,077
86$26,428,433$4,013,306$1,812,095$23,515,213
87$28,980,759$4,066,584$1,729,426$25,713,297
88$31,788,906$4,117,956$1,639,472$28,130,516
89$34,878,825$4,167,186$1,541,845$30,789,113
90$38,279,111$4,214,024$1,436,142$33,713,599
91$42,021,269$4,258,200$1,321,942$36,930,984
92$46,140,015$4,299,428$1,198,803$40,471,034
93$50,673,599$4,337,402$1,066,265$44,366,548
94$55,664,168$4,371,798$923,848$48,653,670
95$61,158,164$4,402,267$771,047$53,372,230
96$67,206,760$4,428,441$607,340$58,566,120
97$73,866,342$4,449,927$432,179$64,283,708
98$81,199,043$4,466,307$244,991$70,578,297
99$89,273,327$4,477,137$45,179$77,508,624
100$98,164,635$4,481,946$0$85,139,418