Can I retire at age 58 with 802,000?

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 $802,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.6%
1 years$66,228$65,638$65,063$64,501$63,953$62,738
2 years$32,786$32,176$31,584$31,010$30,454$29,235
3 years$21,640$21,027$20,437$19,869$19,321$18,136
4 years$16,069$15,457$14,873$14,314$13,780$12,638
5 years$12,726$12,119$11,542$10,995$10,475$9,379
6 years$10,499$9,896$9,328$8,792$8,289$7,240
7 years$8,909$8,310$7,751$7,229$6,741$5,739
8 years$7,716$7,124$6,574$6,064$5,592$4,638
9 years$6,789$6,202$5,662$5,165$4,710$3,802
10 years$6,048$5,467$4,936$4,452$4,013$3,151
11 years$5,443$4,867$4,346$3,875$3,451$2,634
12 years$4,938$4,368$3,857$3,399$2,991$2,217
13 years$4,511$3,948$3,446$3,001$2,608$1,877
14 years$4,146$3,588$3,096$2,664$2,286$1,596
15 years$3,830$3,278$2,795$2,376$2,013$1,363
16 years$3,553$3,008$2,534$2,127$1,779$1,167
17 years$3,309$2,770$2,306$1,911$1,577$1,002
18 years$3,093$2,559$2,105$1,722$1,402$862
19 years$2,900$2,372$1,927$1,556$1,250$743
20 years$2,726$2,204$1,769$1,409$1,117$642
21 years$2,569$2,053$1,627$1,279$999$555
22 years$2,426$1,917$1,499$1,163$896$481
23 years$2,296$1,793$1,384$1,059$804$417
24 years$2,177$1,679$1,280$966$723$362
25 years$2,068$1,576$1,186$882$650$314
26 years$1,967$1,481$1,100$807$586$273
27 years$1,874$1,394$1,021$738$528$237
28 years$1,787$1,314$949$677$477$206
29 years$1,707$1,239$884$620$430$179
30 years$1,633$1,170$823$569$389$156
31 years$1,563$1,106$767$523$351$136
32 years$1,497$1,047$716$481$318$118
33 years$1,436$991$668$442$288$103
34 years$1,379$940$625$407$261$90
35 years$1,325$891$584$374$236$78
36 years$1,274$846$546$345$214$68
37 years$1,226$803$511$318$194$60
38 years$1,180$764$479$293$176$52
39 years$1,137$726$449$270$159$45
40 years$1,096$691$420$249$144$39
41 years$1,058$658$394$230$131$34
42 years$1,021$626$370$212$119$30
43 years$986$597$347$196$108$26
44 years$953$569$326$181$98$23
45 years$921$542$306$167$89$20
46 years$891$517$287$154$81$17
47 years$862$494$270$142$73$15
48 years$835$471$254$132$67$13
49 years$808$450$238$122$60$12
50 years$783$430$224$112$55$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $802,000, adding $5,045 every year, while hoping to spend $52,209 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: 56/35/9 Blend
57$802,000$802,000$802,000$802,000
58$889,008$846,502$834,071$936,597
59$924,137$832,431$806,462$955,236
60$961,099$815,920$776,179$969,303
61$1,000,026$796,795$743,076$983,365
62$1,041,062$774,872$707,003$997,428
63$1,084,364$749,953$667,800$1,011,504
64$1,130,101$721,833$625,304$1,025,605
65$1,178,460$690,292$579,340$1,039,750
66$1,229,644$655,097$529,729$1,053,964
67$1,283,875$616,004$476,282$1,068,274
68$1,341,394$572,752$418,802$1,082,717
69$1,402,467$525,068$357,083$1,097,338
70$1,467,384$472,662$290,910$1,112,187
71$1,536,461$415,226$220,059$1,127,329
72$1,610,045$352,437$144,296$1,142,835
73$1,688,516$283,953$63,377$1,158,793
74$1,772,290$209,411$0$1,175,302
75$1,861,822$128,431$0$1,194,686
76$1,957,612$40,609$0$1,221,511
77$2,060,209$0$0$1,249,866
78$2,170,212$0$0$1,300,940
79$2,288,281$0$0$1,372,595
80$2,415,140$0$0$1,449,637
81$2,551,582$0$0$1,532,553
82$2,698,479$0$0$1,621,880
83$2,856,788$0$0$1,718,209
84$3,027,562$0$0$1,822,187
85$3,211,955$0$0$1,934,524
86$3,411,237$0$0$2,056,005
87$3,626,803$0$0$2,187,487
88$3,860,187$0$0$2,329,917
89$4,113,075$0$0$2,484,332
90$4,387,321$0$0$2,651,875
91$4,684,963$0$0$2,833,804
92$5,008,243$0$0$3,031,500
93$5,359,629$0$0$3,246,482
94$5,741,834$0$0$3,480,425
95$6,157,842$0$0$3,735,169
96$6,610,939$0$0$4,012,738
97$7,104,739$0$0$4,315,361
98$7,643,221$0$0$4,645,492
99$8,230,762$0$0$5,005,829
100$8,872,183$0$0$5,399,346