Can I retire at age 58 with 4,300,000?

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 $4,300,000?

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$355,090$351,927$348,841$345,829$342,888$334,463
2 years$175,787$172,513$169,340$166,264$163,280$154,844
3 years$116,027$112,739$109,574$106,527$103,592$95,408
4 years$86,153$82,875$79,742$76,747$73,882$66,015
5 years$68,234$64,975$61,883$58,949$56,164$48,634
6 years$56,291$53,057$50,011$47,142$44,441$37,256
7 years$47,764$44,557$41,559$38,758$36,142$29,303
8 years$41,371$38,194$35,245$32,513$29,984$23,487
9 years$36,402$33,255$30,357$27,694$25,250$19,092
10 years$32,429$29,312$26,466$23,872$21,515$15,687
11 years$29,181$26,095$23,300$20,776$18,503$12,997
12 years$26,475$23,422$20,678$18,223$16,035$10,842
13 years$24,188$21,166$18,475$16,089$13,982$9,092
14 years$22,229$19,239$16,600$14,282$12,257$7,659
15 years$20,533$17,576$14,987$12,737$10,792$6,474
16 years$19,051$16,125$13,588$11,404$9,538$5,490
17 years$17,744$14,851$12,365$10,247$8,457$4,667
18 years$16,583$13,723$11,287$9,234$7,520$3,975
19 years$15,546$12,718$10,333$8,344$6,702$3,392
20 years$14,614$11,818$9,483$7,557$5,987$2,899
21 years$13,772$11,008$8,723$6,859$5,357$2,480
22 years$13,007$10,276$8,039$6,236$4,802$2,125
23 years$12,310$9,611$7,423$5,679$4,311$1,822
24 years$11,672$9,005$6,865$5,180$3,875$1,563
25 years$11,086$8,450$6,358$4,731$3,487$1,342
26 years$10,546$7,942$5,897$4,325$3,141$1,153
27 years$10,047$7,474$5,476$3,959$2,831$991
28 years$9,584$7,043$5,090$3,627$2,555$852
29 years$9,154$6,644$4,737$3,326$2,307$733
30 years$8,753$6,275$4,412$3,053$2,085$631
31 years$8,379$5,932$4,114$2,804$1,885$543
32 years$8,029$5,613$3,838$2,577$1,705$467
33 years$7,701$5,315$3,584$2,369$1,543$402
34 years$7,393$5,038$3,348$2,180$1,397$346
35 years$7,103$4,778$3,130$2,007$1,265$298
36 years$6,829$4,535$2,928$1,848$1,146$257
37 years$6,572$4,307$2,741$1,703$1,039$221
38 years$6,328$4,094$2,567$1,570$942$191
39 years$6,097$3,893$2,405$1,447$854$164
40 years$5,879$3,704$2,254$1,335$775$142
41 years$5,671$3,525$2,114$1,232$703$122
42 years$5,475$3,357$1,983$1,137$638$105
43 years$5,287$3,199$1,860$1,049$579$91
44 years$5,109$3,049$1,746$969$525$78
45 years$4,939$2,908$1,640$895$477$67
46 years$4,777$2,774$1,540$826$433$58
47 years$4,623$2,647$1,447$764$393$50
48 years$4,475$2,527$1,360$706$357$43
49 years$4,334$2,413$1,278$652$324$37
50 years$4,198$2,305$1,202$603$295$32

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $4,300,000, adding $5,542 every year, while hoping to spend $27,122 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: 59/36/5 Blend
57$4,300,000$4,300,000$4,300,000$4,300,000
58$4,744,317$4,516,417$4,449,767$5,019,727
59$5,199,379$4,708,863$4,569,976$5,397,235
60$5,699,949$4,909,831$4,693,304$5,805,034
61$6,250,640$5,119,709$4,819,825$6,248,953
62$6,856,534$5,338,903$4,949,618$6,732,454
63$7,523,231$5,567,840$5,082,761$7,259,342
64$8,256,902$5,806,966$5,219,335$7,833,803
65$9,064,347$6,056,748$5,359,423$8,460,439
66$9,953,056$6,317,674$5,503,109$9,144,307
67$10,931,283$6,590,256$5,650,480$9,890,975
68$12,008,125$6,875,029$5,801,622$10,706,560
69$13,193,603$7,172,555$5,956,625$11,597,797
70$14,498,761$7,483,420$6,115,582$12,572,092
71$15,935,765$7,808,239$6,278,585$13,637,593
72$17,518,026$8,147,655$6,445,730$14,803,266
73$19,260,316$8,502,341$6,617,114$16,078,977
74$21,178,917$8,873,005$6,792,836$17,475,582
75$23,291,768$9,260,383$6,972,997$19,005,030
76$25,618,636$9,665,250$7,157,700$20,680,471
77$28,181,305$10,088,415$7,347,051$22,516,378
78$31,003,777$10,530,727$7,541,157$24,528,684
79$34,112,503$10,993,073$7,740,126$26,734,928
80$37,536,629$11,476,384$7,944,071$29,154,417
81$41,308,272$11,981,634$8,153,104$31,808,407
82$45,462,825$12,509,843$8,367,342$34,720,300
83$50,039,286$13,062,079$8,586,901$37,915,864
84$55,080,633$13,639,460$8,811,902$41,423,468
85$60,634,224$14,243,160$9,042,467$45,274,354
86$66,752,245$14,874,405$9,278,720$49,502,923
87$73,492,204$15,534,481$9,520,787$54,147,056
88$80,917,473$16,224,734$9,768,797$59,248,473
89$89,097,884$16,946,575$10,022,881$64,853,116
90$98,110,393$17,701,482$10,283,172$71,011,586
91$108,039,800$18,491,002$10,549,806$77,779,609
92$118,979,554$19,316,755$10,822,919$85,218,564
93$131,032,633$20,180,441$11,102,651$93,396,054
94$144,312,518$21,083,839$11,389,146$102,386,540
95$158,944,259$22,028,811$11,682,546$112,272,040
96$175,065,661$23,017,310$11,983,000$123,142,897
97$192,828,582$24,051,383$12,290,654$135,098,626
98$212,400,368$25,133,171$12,605,661$148,248,849
99$233,965,429$26,264,919$12,928,174$162,714,322
100$257,726,983$27,448,981$13,258,348$178,628,069