Can I retire at age 58 with 919,000?

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 $919,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13%
1 years$75,890$75,214$74,555$73,911$73,282$72,367
2 years$37,569$36,870$36,192$35,534$34,896$33,975
3 years$24,797$24,095$23,418$22,767$22,140$21,241
4 years$18,413$17,712$17,043$16,402$15,790$14,922
5 years$14,583$13,887$13,226$12,599$12,003$11,167
6 years$12,031$11,339$10,688$10,075$9,498$8,695
7 years$10,208$9,523$8,882$8,283$7,724$6,955
8 years$8,842$8,163$7,533$6,949$6,408$5,673
9 years$7,780$7,107$6,488$5,919$5,397$4,694
10 years$6,931$6,265$5,656$5,102$4,598$3,929
11 years$6,236$5,577$4,980$4,440$3,955$3,317
12 years$5,658$5,006$4,419$3,895$3,427$2,821
13 years$5,170$4,524$3,948$3,438$2,988$2,413
14 years$4,751$4,112$3,548$3,052$2,620$2,075
15 years$4,388$3,756$3,203$2,722$2,306$1,790
16 years$4,072$3,446$2,904$2,437$2,038$1,551
17 years$3,792$3,174$2,643$2,190$1,807$1,347
18 years$3,544$2,933$2,412$1,974$1,607$1,172
19 years$3,323$2,718$2,208$1,783$1,432$1,023
20 years$3,123$2,526$2,027$1,615$1,279$894
21 years$2,943$2,353$1,864$1,466$1,145$783
22 years$2,780$2,196$1,718$1,333$1,026$686
23 years$2,631$2,054$1,586$1,214$921$602
24 years$2,495$1,924$1,467$1,107$828$529
25 years$2,369$1,806$1,359$1,011$745$465
26 years$2,254$1,697$1,260$924$671$409
27 years$2,147$1,597$1,170$846$605$360
28 years$2,048$1,505$1,088$775$546$317
29 years$1,956$1,420$1,012$711$493$280
30 years$1,871$1,341$943$652$446$247
31 years$1,791$1,268$879$599$403$218
32 years$1,716$1,200$820$551$364$192
33 years$1,646$1,136$766$506$330$170
34 years$1,580$1,077$716$466$299$150
35 years$1,518$1,021$669$429$270$132
36 years$1,460$969$626$395$245$117
37 years$1,404$921$586$364$222$103
38 years$1,352$875$549$335$201$91
39 years$1,303$832$514$309$183$81
40 years$1,256$792$482$285$166$71
41 years$1,212$753$452$263$150$63
42 years$1,170$718$424$243$136$56
43 years$1,130$684$398$224$124$49
44 years$1,092$652$373$207$112$44
45 years$1,056$621$350$191$102$39
46 years$1,021$593$329$177$93$34
47 years$988$566$309$163$84$30
48 years$956$540$291$151$76$27
49 years$926$516$273$139$69$24
50 years$897$493$257$129$63$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $919,000, adding $2,692 every year, while hoping to spend $20,382 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: 26/44/30 Blend
57$919,000$919,000$919,000$919,000
58$1,015,515$966,808$952,563$1,032,386
59$1,097,411$992,495$962,788$1,072,299
60$1,186,978$1,018,758$972,672$1,113,188
61$1,284,975$1,045,603$982,182$1,156,647
62$1,392,242$1,073,037$991,285$1,202,907
63$1,509,700$1,101,065$999,942$1,252,226
64$1,638,365$1,129,693$1,008,116$1,304,884
65$1,779,357$1,158,926$1,015,766$1,361,192
66$1,933,907$1,188,769$1,022,850$1,421,492
67$2,103,372$1,219,226$1,029,322$1,486,161
68$2,289,247$1,250,299$1,035,136$1,555,614
69$2,493,179$1,281,992$1,040,241$1,630,308
70$2,716,980$1,314,306$1,044,586$1,710,747
71$2,962,647$1,347,243$1,048,115$1,797,488
72$3,232,382$1,380,803$1,050,772$1,891,144
73$3,528,608$1,414,985$1,052,495$1,992,389
74$3,853,993$1,449,787$1,053,222$2,101,968
75$4,211,481$1,485,206$1,052,885$2,220,703
76$4,604,310$1,521,239$1,051,414$2,349,497
77$5,036,050$1,557,881$1,048,737$2,489,349
78$5,510,634$1,595,124$1,044,777$2,641,358
79$6,032,394$1,632,960$1,039,452$2,806,737
80$6,606,104$1,671,381$1,032,679$2,986,823
81$7,237,021$1,710,373$1,024,369$3,183,091
82$7,930,941$1,749,925$1,014,429$3,397,165
83$8,694,246$1,790,021$1,002,761$3,630,837
84$9,533,971$1,830,643$989,265$3,886,084
85$10,457,864$1,871,773$973,834$4,165,083
86$11,474,464$1,913,387$956,355$4,470,237
87$12,593,179$1,955,463$936,713$4,804,193
88$13,824,375$1,997,973$914,785$5,169,872
89$15,179,474$2,040,886$890,443$5,570,493
90$16,671,061$2,084,170$863,553$6,009,604
91$18,313,003$2,127,789$833,976$6,491,119
92$20,120,581$2,171,701$801,565$7,019,353
93$22,110,630$2,215,865$766,168$7,599,061
94$24,301,703$2,260,231$727,624$8,235,489
95$26,714,243$2,304,749$685,766$8,934,417
96$29,370,776$2,349,362$640,419$9,702,220
97$32,296,124$2,394,009$591,401$10,545,924
98$35,517,636$2,438,623$538,521$11,473,278
99$39,065,454$2,483,134$481,580$12,492,822
100$42,972,787$2,527,465$420,370$13,613,971