Can I retire at age 58 with 895,000?

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 $895,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.6%
1 years$73,908$73,250$72,608$71,981$71,369$68,891
2 years$36,588$35,907$35,246$34,606$33,985$31,515
3 years$24,150$23,466$22,807$22,172$21,561$19,176
4 years$17,932$17,250$16,597$15,974$15,378$13,095
5 years$14,202$13,524$12,880$12,270$11,690$9,516
6 years$11,716$11,043$10,409$9,812$9,250$7,187
7 years$9,942$9,274$8,650$8,067$7,523$5,570
8 years$8,611$7,950$7,336$6,767$6,241$4,397
9 years$7,577$6,922$6,318$5,764$5,256$3,518
10 years$6,750$6,101$5,509$4,969$4,478$2,844
11 years$6,074$5,431$4,850$4,324$3,851$2,317
12 years$5,511$4,875$4,304$3,793$3,337$1,900
13 years$5,035$4,406$3,845$3,349$2,910$1,565
14 years$4,627$4,004$3,455$2,973$2,551$1,295
15 years$4,274$3,658$3,119$2,651$2,246$1,075
16 years$3,965$3,356$2,828$2,374$1,985$895
17 years$3,693$3,091$2,574$2,133$1,760$746
18 years$3,452$2,856$2,349$1,922$1,565$623
19 years$3,236$2,647$2,151$1,737$1,395$522
20 years$3,042$2,460$1,974$1,573$1,246$437
21 years$2,867$2,291$1,816$1,428$1,115$367
22 years$2,707$2,139$1,673$1,298$1,000$308
23 years$2,562$2,000$1,545$1,182$897$258
24 years$2,429$1,874$1,429$1,078$806$217
25 years$2,307$1,759$1,323$985$726$183
26 years$2,195$1,653$1,227$900$654$154
27 years$2,091$1,556$1,140$824$589$129
28 years$1,995$1,466$1,060$755$532$109
29 years$1,905$1,383$986$692$480$92
30 years$1,822$1,306$918$635$434$77
31 years$1,744$1,235$856$584$392$65
32 years$1,671$1,168$799$536$355$55
33 years$1,603$1,106$746$493$321$46
34 years$1,539$1,049$697$454$291$39
35 years$1,478$995$652$418$263$33
36 years$1,421$944$610$385$239$28
37 years$1,368$897$571$354$216$23
38 years$1,317$852$534$327$196$20
39 years$1,269$810$501$301$178$17
40 years$1,224$771$469$278$161$14
41 years$1,180$734$440$256$146$12
42 years$1,139$699$413$237$133$10
43 years$1,100$666$387$218$120$8
44 years$1,063$635$363$202$109$7
45 years$1,028$605$341$186$99$6
46 years$994$577$321$172$90$5
47 years$962$551$301$159$82$4
48 years$931$526$283$147$74$4
49 years$902$502$266$136$68$3
50 years$874$480$250$125$61$3

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $895,000, adding $2,289 every year, while hoping to spend $21,398 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: 65/14/21 Blend
57$895,000$895,000$895,000$895,000
58$988,651$941,216$927,344$1,047,474
59$1,066,726$964,568$935,642$1,110,645
60$1,152,048$988,348$943,502$1,177,017
61$1,245,332$1,012,553$950,885$1,249,053
62$1,347,369$1,037,180$957,752$1,327,310
63$1,459,026$1,062,228$964,063$1,412,402
64$1,581,261$1,087,691$969,772$1,505,002
65$1,715,126$1,113,564$974,836$1,605,855
66$1,861,781$1,139,841$979,205$1,715,781
67$2,022,504$1,166,514$982,830$1,835,682
68$2,198,701$1,193,576$985,657$1,966,554
69$2,391,923$1,221,015$987,631$2,109,493
70$2,603,875$1,248,821$988,693$2,265,707
71$2,836,438$1,276,981$988,781$2,436,527
72$3,091,681$1,305,479$987,832$2,623,421
73$3,371,887$1,334,302$985,778$2,828,005
74$3,679,565$1,363,429$982,548$3,052,061
75$4,017,486$1,392,841$978,068$3,297,552
76$4,388,696$1,422,517$972,260$3,566,641
77$4,796,554$1,452,432$965,042$3,861,715
78$5,244,761$1,482,559$956,329$4,185,399
79$5,737,392$1,512,870$946,032$4,540,591
80$6,278,937$1,543,332$934,055$4,930,481
81$6,874,345$1,573,912$920,302$5,358,588
82$7,529,066$1,604,571$904,670$5,828,788
83$8,249,104$1,635,269$887,050$6,345,353
84$9,041,077$1,665,961$867,330$6,912,992
85$9,912,274$1,696,600$845,393$7,536,894
86$10,870,726$1,727,134$821,114$8,222,777
87$11,925,284$1,757,507$794,365$8,976,945
88$13,085,698$1,787,660$765,011$9,806,343
89$14,362,711$1,817,527$732,911$10,718,628
90$15,768,160$1,847,039$697,916$11,722,237
91$17,315,090$1,876,121$659,874$12,826,468
92$19,017,872$1,904,694$618,623$14,041,569
93$20,892,342$1,932,671$573,993$15,378,835
94$22,955,950$1,959,960$525,811$16,850,712
95$25,227,921$1,986,463$473,890$18,470,919
96$27,729,444$2,012,074$418,040$20,254,575
97$30,483,862$2,036,681$358,060$22,218,342
98$33,516,901$2,060,163$293,739$24,380,584
99$36,856,906$2,082,392$224,860$26,761,537
100$40,535,111$2,103,230$151,194$29,383,507