Can I retire at age 58 with 984,000?

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 $984,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.7%
1 years$81,258$80,534$79,828$79,139$78,466$76,015
2 years$40,227$39,477$38,751$38,047$37,365$34,917
3 years$26,551$25,799$25,075$24,377$23,706$21,338
4 years$19,715$18,965$18,248$17,562$16,907$14,638
5 years$15,614$14,869$14,161$13,490$12,852$10,688
6 years$12,881$12,141$11,444$10,788$10,170$8,112
7 years$10,930$10,196$9,510$8,869$8,271$6,319
8 years$9,467$8,740$8,065$7,440$6,861$5,015
9 years$8,330$7,610$6,947$6,337$5,778$4,034
10 years$7,421$6,708$6,056$5,463$4,923$3,280
11 years$6,678$5,972$5,332$4,754$4,234$2,688
12 years$6,059$5,360$4,732$4,170$3,669$2,217
13 years$5,535$4,844$4,228$3,682$3,200$1,838
14 years$5,087$4,403$3,799$3,268$2,805$1,530
15 years$4,699$4,022$3,430$2,915$2,470$1,278
16 years$4,359$3,690$3,109$2,610$2,183$1,071
17 years$4,060$3,398$2,829$2,345$1,935$899
18 years$3,795$3,140$2,583$2,113$1,721$756
19 years$3,558$2,910$2,365$1,909$1,534$637
20 years$3,344$2,704$2,170$1,729$1,370$537
21 years$3,152$2,519$1,996$1,569$1,226$454
22 years$2,977$2,351$1,840$1,427$1,099$384
23 years$2,817$2,199$1,699$1,300$986$325
24 years$2,671$2,061$1,571$1,185$887$275
25 years$2,537$1,934$1,455$1,083$798$233
26 years$2,413$1,817$1,349$990$719$197
27 years$2,299$1,710$1,253$906$648$167
28 years$2,193$1,612$1,165$830$585$142
29 years$2,095$1,520$1,084$761$528$120
30 years$2,003$1,436$1,010$699$477$102
31 years$1,917$1,357$941$642$431$87
32 years$1,837$1,284$878$590$390$74
33 years$1,762$1,216$820$542$353$62
34 years$1,692$1,153$766$499$320$53
35 years$1,625$1,093$716$459$290$45
36 years$1,563$1,038$670$423$262$38
37 years$1,504$986$627$390$238$32
38 years$1,448$937$587$359$216$28
39 years$1,395$891$550$331$195$23
40 years$1,345$847$516$305$177$20
41 years$1,298$807$484$282$161$17
42 years$1,253$768$454$260$146$14
43 years$1,210$732$426$240$132$12
44 years$1,169$698$400$222$120$10
45 years$1,130$665$375$205$109$9
46 years$1,093$635$352$189$99$7
47 years$1,058$606$331$175$90$6
48 years$1,024$578$311$161$82$5
49 years$992$552$292$149$74$5
50 years$961$528$275$138$67$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 58 starting with $984,000, adding $3,620 every year, while hoping to spend $29,433 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: 59/16/25 Blend
57$984,000$984,000$984,000$984,000
58$1,088,102$1,035,950$1,020,698$1,144,774
59$1,167,772$1,055,395$1,023,575$1,203,258
60$1,254,582$1,074,807$1,025,562$1,263,547
61$1,349,229$1,094,152$1,026,598$1,328,676
62$1,452,480$1,113,395$1,026,618$1,399,124
63$1,565,180$1,132,498$1,025,557$1,475,414
64$1,688,259$1,151,421$1,023,344$1,558,127
65$1,822,740$1,170,120$1,019,905$1,647,901
66$1,969,750$1,188,546$1,015,162$1,745,442
67$2,130,529$1,206,649$1,009,034$1,851,527
68$2,306,443$1,224,375$1,001,437$1,967,011
69$2,498,997$1,241,666$992,282$2,092,842
70$2,709,845$1,258,459$981,475$2,230,061
71$2,940,813$1,274,687$968,918$2,379,817
72$3,193,908$1,290,279$954,509$2,543,377
73$3,471,343$1,305,159$938,141$2,722,141
74$3,775,553$1,319,245$919,702$2,917,649
75$4,109,222$1,332,450$899,074$3,131,600
76$4,475,305$1,344,682$876,135$3,365,870
77$4,877,057$1,355,842$850,756$3,622,525
78$5,318,064$1,365,826$822,804$3,903,843
79$5,802,275$1,374,520$792,136$4,212,339
80$6,334,041$1,381,805$758,607$4,550,783
81$6,918,155$1,387,556$722,062$4,922,230
82$7,559,898$1,391,637$682,342$5,330,049
83$8,265,084$1,393,904$639,278$5,777,955
84$9,040,124$1,394,206$592,694$6,270,044
85$9,892,075$1,392,381$542,409$6,810,830
86$10,828,716$1,388,257$488,229$7,405,293
87$11,858,616$1,381,652$429,955$8,058,922
88$12,991,214$1,372,373$367,378$8,777,769
89$14,236,913$1,360,214$300,279$9,568,505
90$15,607,171$1,344,957$228,432$10,438,486
91$17,114,616$1,326,374$151,598$11,395,823
92$18,773,158$1,304,218$69,528$12,449,454
93$20,598,127$1,278,231$0$13,609,236
94$22,606,412$1,248,140$0$14,890,850
95$24,816,620$1,213,653$0$16,321,564
96$27,249,257$1,174,464$0$17,896,090
97$29,926,915$1,130,246$0$19,629,062
98$32,874,488$1,080,656$0$21,536,609
99$36,119,407$1,025,330$0$23,636,503
100$39,691,897$963,882$0$25,948,331