Couple of points:
1) Condo HOA dues already include insurance, so you can take out the $100 for insurance. You'll still need to carry the equivalent to renter's insurance for your belongings, which might be $25 per month, but you won't need that if you are renting it out.
2) Gen Y folks prefer...