Low tier college should be about $10k a year and that's assumimg you don't do 2 years a community college.

You shouldn't live on campus if you're price sensitive. And you cant include room and board in your calculations because you'd need that anyway.

7% annual returns are also misleading because it ignores inflation. Edit--I've since learned that 7% average already adjusts for inflation.