Can I retire at age 58 with 812,000?

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 $812,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.6%
1 years$67,054$66,457$65,874$65,305$64,750$62,753
2 years$33,195$32,577$31,978$31,397$30,833$28,839
3 years$21,910$21,289$20,692$20,116$19,562$17,632
4 years$16,269$15,650$15,058$14,493$13,952$12,102
5 years$12,885$12,270$11,686$11,132$10,606$8,841
6 years$10,630$10,019$9,444$8,902$8,392$6,714
7 years$9,020$8,414$7,848$7,319$6,825$5,233
8 years$7,812$7,212$6,656$6,140$5,662$4,155
9 years$6,874$6,280$5,733$5,230$4,768$3,345
10 years$6,124$5,535$4,998$4,508$4,063$2,721
11 years$5,510$4,928$4,400$3,923$3,494$2,231
12 years$5,000$4,423$3,905$3,441$3,028$1,842
13 years$4,568$3,997$3,489$3,038$2,640$1,528
14 years$4,198$3,633$3,135$2,697$2,315$1,273
15 years$3,877$3,319$2,830$2,405$2,038$1,064
16 years$3,597$3,045$2,566$2,154$1,801$892
17 years$3,351$2,804$2,335$1,935$1,597$749
18 years$3,132$2,591$2,131$1,744$1,420$631
19 years$2,936$2,402$1,951$1,576$1,266$532
20 years$2,760$2,232$1,791$1,427$1,131$449
21 years$2,601$2,079$1,647$1,295$1,012$380
22 years$2,456$1,940$1,518$1,178$907$321
23 years$2,325$1,815$1,402$1,072$814$272
24 years$2,204$1,700$1,296$978$732$230
25 years$2,093$1,596$1,201$893$658$195
26 years$1,991$1,500$1,114$817$593$166
27 years$1,897$1,411$1,034$748$535$140
28 years$1,810$1,330$961$685$482$119
29 years$1,729$1,255$895$628$436$101
30 years$1,653$1,185$833$576$394$86
31 years$1,582$1,120$777$529$356$73
32 years$1,516$1,060$725$487$322$62
33 years$1,454$1,004$677$447$291$53
34 years$1,396$951$632$412$264$45
35 years$1,341$902$591$379$239$38
36 years$1,290$856$553$349$216$32
37 years$1,241$813$518$322$196$27
38 years$1,195$773$485$296$178$23
39 years$1,151$735$454$273$161$20
40 years$1,110$699$426$252$146$17
41 years$1,071$666$399$233$133$14
42 years$1,034$634$374$215$120$12
43 years$998$604$351$198$109$10
44 years$965$576$330$183$99$9
45 years$933$549$310$169$90$8
46 years$902$524$291$156$82$6
47 years$873$500$273$144$74$5
48 years$845$477$257$133$67$5
49 years$818$456$241$123$61$4
50 years$793$435$227$114$56$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $812,000, adding $4,940 every year, while hoping to spend $33,406 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: 43/38/19 Blend
57$812,000$812,000$812,000$812,000
58$899,920$856,884$844,298$933,447
59$956,168$863,327$837,038$964,041
60$1,017,033$868,967$828,415$993,515
61$1,082,953$873,728$818,349$1,024,752
62$1,154,404$877,531$806,754$1,057,931
63$1,231,915$880,292$793,542$1,093,251
64$1,316,065$881,920$778,620$1,130,933
65$1,407,490$882,321$761,890$1,171,220
66$1,506,892$881,393$743,252$1,214,386
67$1,615,042$879,028$722,598$1,260,731
68$1,732,789$875,113$699,817$1,310,591
69$1,861,065$869,525$674,793$1,364,337
70$2,000,899$862,137$647,404$1,422,380
71$2,153,421$852,812$617,522$1,485,178
72$2,319,876$841,406$585,015$1,553,236
73$2,501,633$827,765$549,743$1,627,116
74$2,700,202$811,728$511,562$1,707,438
75$2,917,242$793,122$470,318$1,794,892
76$3,154,580$771,765$425,854$1,890,239
77$3,414,231$747,464$378,003$1,994,325
78$3,698,409$720,017$326,593$2,108,084
79$4,009,555$689,206$271,442$2,232,551
80$4,350,356$654,803$212,361$2,368,871
81$4,723,771$616,567$149,154$2,518,312
82$5,133,059$574,243$81,615$2,682,276
83$5,581,810$527,559$9,528$2,862,314
84$6,073,977$476,232$0$3,060,142
85$6,613,913$419,958$0$3,291,321
86$7,206,415$358,419$0$3,547,234
87$7,856,766$291,278$0$3,828,315
88$8,570,785$218,179$0$4,137,181
89$9,354,881$138,746$0$4,476,718
90$10,216,116$52,582$0$4,850,114
91$11,162,269$0$0$5,260,888
92$12,201,908$0$0$5,729,955
93$13,344,476$0$0$6,269,733
94$14,600,371$0$0$6,863,160
95$15,981,052$0$0$7,515,666
96$17,499,144$0$0$8,233,229
97$19,168,553$0$0$9,022,440
98$21,004,604$0$0$9,890,557
99$23,024,180$0$0$10,845,578
100$25,245,880$0$0$11,896,316