Originally I was planning on paying off PMI when I purchase my home, but after some calculations I've reconsidered.
For the table values, B3 is calculated: "=B1-B2"
B4 is calculated: "=B3*(1.1^30)"
B5 is calculated: "=PMT(0.055/12,360,157000-B2)*360"
B6 is calculated: "=-0.015*(150000-B2)*30" (Actually it is 0 since PMI doesn't apply, but for the other ones it does)
B7 is calculated: "=SUM(B4:B6)"
Each of those values are calculated differently for each respective column. The only thing that changes is what I have control over, the down payment.
The least amount I can get is a 150k loan with 10% down according to my loan officer. According to the chart the less I put down the better my return. PMI wouldn't even last 30 years, so it is more pessimistic than it needs to be, but from what it looks like, paying off my PMI is actually a mistake.
Did I mess up somewhere or is this correct?
Edit:
If I lower my annual return to 5% it becomes better to pay off my PMI, but it is better at 6%.
Am I over complicating this? Is the only thing I need to do, this?:
ROI of investments > Interest Rate + PMI then don't pay off PMI
ROI of investments < Interest Rate + PMI then pay off PMI
ROI of investments < Interest Rate then pay off as much as possible
Last edited by TheGodson; 01-07-2019 at 05:41 AM.