UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) June 20, 2005

AMERICAN HOME MORTGAGE SECURITIES LLC (as depositor under an Indenture dated as of June 22, 2005, providing for, inter alia, the issuance of Mortgage-Backed Notes, Series 2005-2)

American Home Mortgage Securities LLC

(Exact name of registrant as specified in its charter)


DELAWARE	333-121581	20-0103914
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)

538 Broadhollow Road Melville, New York		11747
(Address of Principal Executive Offices)		(Zip Code)

Registrant’s telephone number, including area code, is (516) 396-7700

Item 2.01.

Acquisition or Disposition of Assets.

For a description of the Notes and the Mortgage Pool, refer to the Indenture.

Item 8.01.

Other Events.

On or about June 22, 2005, the Registrant will cause the issuance and sale of approximately $5,647,207,000 initial principal amount of Mortgage-Backed Notes, Series 2005-2 (collectively, the “Notes”) pursuant to an Indenture, dated as of June 22, 2005, between American Home Mortgage Trust 2005-2, as Issuer, Wells Fargo Bank, N.A., as Securities Administrator and Deutsche Bank National Trust Company, as Indenture Trustee.

In connection with the sale of the Notes by Lehman Brothers Inc., Bear, Stearns & Co. Inc., Goldman, Sachs & Co., Greenwich Capital Markets, Inc. and UBS Securities LLC (the “Underwriters”), the Registrant has been advised that the Underwriters have furnished to prospective investors certain yield tables and other computational materials (the “Computational Materials”) with respect to the Class I-A-1, Class I-A-2, Class I-A-3, Class II-A-1, Class II-A-2, Class II-A-3, Class III-A, Class IV-A-1, Class IV-A-2, Class IV-A-3, Class V-A-1, Class V-A-2, Class V-A-3, Class V-A-4-A, Class V-A-4-B, Class V-A-4-C, Class V-A-4-D, Class VI-A, Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class V-M-1, Class V-M-2, Class V-M-3 and Class V-M-4 Notes following the effective date of Registration Statement 333-121581, which Computational Materials are being filed as exhibits to this report.

The Computational Materials have been provided by the Underwriters. The information in the Computational Materials is preliminary and may be supplemented by the Prospectus Supplement relating to the Notes and by any other information subsequently filed with the Securities and Exchange Commission.

The Computational Materials were prepared by the Underwriters at the request of certain prospective investors, based on assumptions provided by, and satisfying the special requirements of, such prospective investors. The Computational Materials may be based on assumptions that differ from the assumptions set forth in the Prospectus Supplement. The Computational Materials may not include, and do not purport to include, information based on assumptions representing a complete set of possible scenarios. Accordingly, the Computational Materials may not be relevant to or appropriate for investors other than those specifically requesting them.

In addition, the actual characteristics and performance of the mortgage loans underlying the Notes (the “Mortgage Loans”) may differ from the assumptions used in the Computational Materials, which are hypothetical in nature and which were provided to certain investors only to give a general sense of how the yield, average life, duration, expected maturity, interest rate sensitivity and cash flow characteristics of a particular class of Notes might vary under varying prepayment and other scenarios. Any difference between such assumptions and the actual characteristics and performance of the Mortgage Loans will affect the actual yield, average life, duration, expected maturity, interest rate sensitivity and cash flow characteristics of the Notes.

Item 9.01.	Financial Statements, Pro Forma Financial Information and Exhibits.
	(a)	Not applicable
	(b)	Not applicable
	(c)	Exhibits:

Exhibit No.

Item 601(a) of
Regulation S-K
Exhibit No.

Description

Computational Materials --

Computational Materials (as defined in Item 8.01) that have been provided by the Underwriters to certain prospective purchasers of American Home Mortgage Investment Trust 2005-2, Mortgage-Backed Notes, Series 2005-2 (filed in paper pursuant to the automatic SEC exemption pursuant to Release 33-7427, August 7, 1997)

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

AMERICAN HOME MORTGAGE SECURITIES LLC

By:

/s/ Alan Horn

Name:

Alan Horn

Title:

Executive Vice President and Secretary

Dated: June 20, 2005

EXHIBIT INDEX

Exhibit Number	Item 601(a) of Regulation S-K Exhibit No.	Sequentially Numbered Description	Page
1	99	Computational Materials	Filed Manually

AMERICAN HOME MORTGAGE SECURITIES LLC 8-K