Can I retire at age 58 with 564,000?

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 $564,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12%
1 years$46,575$46,160$45,755$45,360$44,974$44,597
2 years$23,057$22,627$22,211$21,808$21,416$21,036
3 years$15,218$14,787$14,372$13,972$13,587$13,216
4 years$11,300$10,870$10,459$10,066$9,691$9,331
5 years$8,950$8,522$8,117$7,732$7,367$7,020
6 years$7,383$6,959$6,560$6,183$5,829$5,496
7 years$6,265$5,844$5,451$5,084$4,741$4,420
8 years$5,426$5,010$4,623$4,265$3,933$3,626
9 years$4,775$4,362$3,982$3,632$3,312$3,018
10 years$4,253$3,845$3,471$3,131$2,822$2,541
11 years$3,827$3,423$3,056$2,725$2,427$2,159
12 years$3,473$3,072$2,712$2,390$2,103$1,848
13 years$3,173$2,776$2,423$2,110$1,834$1,591
14 years$2,916$2,524$2,177$1,873$1,608$1,377
15 years$2,693$2,305$1,966$1,671$1,416$1,196
16 years$2,499$2,115$1,782$1,496$1,251$1,043
17 years$2,327$1,948$1,622$1,344$1,109$912
18 years$2,175$1,800$1,480$1,211$986$800
19 years$2,039$1,668$1,355$1,094$879$703
20 years$1,917$1,550$1,244$991$785$619
21 years$1,806$1,444$1,144$900$703$546
22 years$1,706$1,348$1,054$818$630$482
23 years$1,615$1,261$974$745$565$426
24 years$1,531$1,181$900$679$508$377
25 years$1,454$1,108$834$620$457$334
26 years$1,383$1,042$773$567$412$297
27 years$1,318$980$718$519$371$263
28 years$1,257$924$668$476$335$234
29 years$1,201$871$621$436$303$208
30 years$1,148$823$579$400$273$185
31 years$1,099$778$540$368$247$164
32 years$1,053$736$503$338$224$146
33 years$1,010$697$470$311$202$130
34 years$970$661$439$286$183$116
35 years$932$627$411$263$166$103
36 years$896$595$384$242$150$92
37 years$862$565$360$223$136$82
38 years$830$537$337$206$124$73
39 years$800$511$315$190$112$65
40 years$771$486$296$175$102$58
41 years$744$462$277$162$92$52
42 years$718$440$260$149$84$46
43 years$693$420$244$138$76$41
44 years$670$400$229$127$69$37
45 years$648$381$215$117$63$33
46 years$627$364$202$108$57$29
47 years$606$347$190$100$52$26
48 years$587$331$178$93$47$23
49 years$568$317$168$86$43$21
50 years$551$302$158$79$39$19

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $564,000, adding $6,289 every year, while hoping to spend $55,182 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: 39/38/23 Blend
57$564,000$564,000$564,000$564,000
58$628,015$598,123$589,381$648,002
59$633,359$568,718$550,412$633,625
60$637,399$536,022$508,288$612,437
61$639,944$499,817$462,846$588,422
62$640,780$459,870$413,913$561,356
63$639,671$415,935$361,311$530,997
64$636,356$367,755$304,853$497,085
65$630,543$315,053$244,344$459,338
66$621,909$257,541$179,580$417,455
67$610,097$194,914$110,349$371,109
68$594,709$126,847$36,428$319,948
69$575,307$53,000$0$263,593
70$551,404$0$0$212,053
71$522,462$0$0$175,969
72$487,884$0$0$159,578
73$447,011$0$0$140,433
74$399,114$0$0$118,220
75$343,387$0$0$92,590
76$278,937$0$0$63,159
77$204,781$0$0$29,501
78$119,828$0$0$0
79$22,876$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0