Can I retire at age 58 with 822,000?

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 $822,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.9%
1 years$67,880$67,275$66,685$66,110$65,547$63,449
2 years$33,604$32,978$32,372$31,783$31,213$29,119
3 years$22,180$21,552$20,947$20,364$19,803$17,778
4 years$16,469$15,843$15,244$14,671$14,124$12,183
5 years$13,044$12,421$11,830$11,269$10,737$8,886
6 years$10,761$10,143$9,560$9,012$8,495$6,737
7 years$9,131$8,518$7,945$7,409$6,909$5,242
8 years$7,909$7,301$6,738$6,215$5,732$4,155
9 years$6,959$6,357$5,803$5,294$4,827$3,339
10 years$6,199$5,603$5,059$4,564$4,113$2,711
11 years$5,578$4,988$4,454$3,972$3,537$2,219
12 years$5,061$4,477$3,953$3,484$3,065$1,828
13 years$4,624$4,046$3,532$3,076$2,673$1,513
14 years$4,249$3,678$3,173$2,730$2,343$1,258
15 years$3,925$3,360$2,865$2,435$2,063$1,049
16 years$3,642$3,083$2,598$2,180$1,823$878
17 years$3,392$2,839$2,364$1,959$1,617$736
18 years$3,170$2,623$2,158$1,765$1,437$618
19 years$2,972$2,431$1,975$1,595$1,281$520
20 years$2,794$2,259$1,813$1,445$1,144$438
21 years$2,633$2,104$1,667$1,311$1,024$369
22 years$2,487$1,964$1,537$1,192$918$312
23 years$2,353$1,837$1,419$1,086$824$263
24 years$2,231$1,721$1,312$990$741$223
25 years$2,119$1,615$1,215$904$666$188
26 years$2,016$1,518$1,127$827$600$159
27 years$1,921$1,429$1,047$757$541$135
28 years$1,832$1,346$973$693$488$114
29 years$1,750$1,270$906$636$441$97
30 years$1,673$1,200$843$584$398$82
31 years$1,602$1,134$786$536$360$69
32 years$1,535$1,073$734$493$326$59
33 years$1,472$1,016$685$453$295$50
34 years$1,413$963$640$417$267$42
35 years$1,358$913$598$384$242$36
36 years$1,306$867$560$353$219$30
37 years$1,256$823$524$326$199$26
38 years$1,210$783$491$300$180$22
39 years$1,166$744$460$277$163$18
40 years$1,124$708$431$255$148$16
41 years$1,084$674$404$235$134$13
42 years$1,047$642$379$217$122$11
43 years$1,011$612$356$201$111$10
44 years$977$583$334$185$100$8
45 years$944$556$313$171$91$7
46 years$913$530$294$158$83$6
47 years$884$506$277$146$75$5
48 years$855$483$260$135$68$4
49 years$828$461$244$125$62$4
50 years$803$441$230$115$56$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $822,000, adding $5,068 every year, while hoping to spend $46,951 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: 56/22/22 Blend
57$822,000$822,000$822,000$822,000
58$911,072$867,506$854,765$956,398
59$954,045$860,058$833,444$980,505
60$999,829$850,672$809,835$1,001,343
61$1,048,659$839,202$783,812$1,023,036
62$1,100,796$825,497$755,243$1,045,678
63$1,156,524$809,392$723,990$1,069,376
64$1,216,154$790,718$689,909$1,094,250
65$1,280,029$769,290$652,848$1,120,436
66$1,348,524$744,917$612,651$1,148,083
67$1,422,050$717,395$569,151$1,177,363
68$1,501,059$686,508$522,178$1,208,465
69$1,586,047$652,026$471,551$1,241,600
70$1,677,558$613,710$417,082$1,277,008
71$1,776,190$571,302$358,575$1,314,952
72$1,882,599$524,533$295,825$1,355,730
73$1,997,506$473,118$228,617$1,399,673
74$2,121,706$416,754$156,729$1,447,149
75$2,256,067$355,123$79,928$1,498,569
76$2,401,549$287,887$0$1,554,391
77$2,559,204$214,690$0$1,615,603
78$2,730,190$135,157$0$1,702,349
79$2,915,779$48,890$0$1,796,540
80$3,117,373$0$0$1,898,943
81$3,336,511$0$0$2,021,186
82$3,574,888$0$0$2,167,101
83$3,834,368$0$0$2,326,002
84$4,117,002$0$0$2,499,153
85$4,425,048$0$0$2,687,946
86$4,760,991$0$0$2,893,913
87$5,127,564$0$0$3,118,741
88$5,527,777$0$0$3,364,285
89$5,964,945$0$0$3,632,589
90$6,442,713$0$0$3,925,901
91$6,965,098$0$0$4,246,700
92$7,536,521$0$0$4,597,711
93$8,161,850$0$0$4,981,937
94$8,846,446$0$0$5,402,686
95$9,596,211$0$0$5,863,597
96$10,417,646$0$0$6,368,681
97$11,317,910$0$0$6,922,354
98$12,304,888$0$0$7,529,479
99$13,387,262$0$0$8,195,415
100$14,574,598$0$0$8,926,060