Can I retire at age 58 with 425,000?

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 $425,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.6%
1 years$35,096$34,783$34,478$34,181$33,890$32,977
2 years$17,374$17,051$16,737$16,433$16,138$15,225
3 years$11,468$11,143$10,830$10,529$10,239$9,354
4 years$8,515$8,191$7,881$7,585$7,302$6,452
5 years$6,744$6,422$6,116$5,826$5,551$4,739
6 years$5,564$5,244$4,943$4,659$4,392$3,618
7 years$4,721$4,404$4,108$3,831$3,572$2,836
8 years$4,089$3,775$3,484$3,213$2,963$2,265
9 years$3,598$3,287$3,000$2,737$2,496$1,835
10 years$3,205$2,897$2,616$2,359$2,126$1,502
11 years$2,884$2,579$2,303$2,053$1,829$1,240
12 years$2,617$2,315$2,044$1,801$1,585$1,030
13 years$2,391$2,092$1,826$1,590$1,382$860
14 years$2,197$1,902$1,641$1,412$1,211$722
15 years$2,029$1,737$1,481$1,259$1,067$608
16 years$1,883$1,594$1,343$1,127$943$513
17 years$1,754$1,468$1,222$1,013$836$434
18 years$1,639$1,356$1,116$913$743$368
19 years$1,537$1,257$1,021$825$662$313
20 years$1,444$1,168$937$747$592$266
21 years$1,361$1,088$862$678$530$227
22 years$1,286$1,016$795$616$475$193
23 years$1,217$950$734$561$426$165
24 years$1,154$890$679$512$383$141
25 years$1,096$835$628$468$345$120
26 years$1,042$785$583$428$310$103
27 years$993$739$541$391$280$88
28 years$947$696$503$359$253$75
29 years$905$657$468$329$228$64
30 years$865$620$436$302$206$55
31 years$828$586$407$277$186$47
32 years$794$555$379$255$168$40
33 years$761$525$354$234$152$35
34 years$731$498$331$215$138$30
35 years$702$472$309$198$125$25
36 years$675$448$289$183$113$22
37 years$650$426$271$168$103$19
38 years$625$405$254$155$93$16
39 years$603$385$238$143$84$14
40 years$581$366$223$132$77$12
41 years$561$348$209$122$69$10
42 years$541$332$196$112$63$9
43 years$523$316$184$104$57$7
44 years$505$301$173$96$52$6
45 years$488$287$162$88$47$5
46 years$472$274$152$82$43$5
47 years$457$262$143$75$39$4
48 years$442$250$134$70$35$3
49 years$428$239$126$64$32$3
50 years$415$228$119$60$29$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $425,000, adding $5,899 every year, while hoping to spend $28,342 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: 75/17/8 Blend
57$425,000$425,000$425,000$425,000
58$474,435$451,910$445,322$508,996
59$492,672$443,898$430,085$524,552
60$511,818$434,543$413,387$537,411
61$531,939$423,750$395,150$550,693
62$553,100$411,418$375,292$564,431
63$575,378$397,439$353,725$578,658
64$598,852$381,699$330,361$593,416
65$623,612$364,079$305,105$608,746
66$649,753$344,452$277,859$624,699
67$677,380$322,683$248,519$641,328
68$706,608$298,629$216,980$658,694
69$737,561$272,141$183,128$676,865
70$770,376$243,060$146,846$695,914
71$805,203$211,218$108,014$715,926
72$842,203$176,437$66,502$736,992
73$881,556$138,530$22,178$759,217
74$923,456$97,300$0$782,715
75$968,117$52,537$0$809,757
76$1,015,774$4,020$0$840,501
77$1,066,683$0$0$873,222
78$1,121,124$0$0$917,177
79$1,179,405$0$0$965,050
80$1,241,865$0$0$1,016,367
81$1,308,874$0$0$1,071,433
82$1,380,839$0$0$1,130,586
83$1,458,206$0$0$1,194,193
84$1,541,464$0$0$1,262,659
85$1,631,152$0$0$1,336,429
86$1,727,861$0$0$1,415,989
87$1,832,239$0$0$1,501,877
88$1,945,000$0$0$1,594,682
89$2,066,928$0$0$1,695,050
90$2,198,885$0$0$1,803,694
91$2,341,816$0$0$1,921,396
92$2,496,763$0$0$2,049,015
93$2,664,872$0$0$2,187,498
94$2,847,401$0$0$2,337,886
95$3,045,736$0$0$2,501,321
96$3,261,399$0$0$2,679,064
97$3,496,068$0$0$2,872,498
98$3,751,586$0$0$3,083,148
99$4,029,983$0$0$3,312,691
100$4,333,492$0$0$3,562,971