

                           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):  April 26, 2004


                                  INDYMAC MBS, INC.
           as Depositor, IndyMac Bank, F.S.B. as Seller and as Master Servicer,
              and Deutsche Bank National Trust Company, as trustee
              under the Pooling and Servicing Agreement, dated as of
           February 1, 2004, providing for the issuance of IndyMac MBS, Inc.
           Residential Asset-Securitization Trust Series 2004-A1 Mortgage
           Pass-Through Certificates Series 2004-A.


                   RESIDENTIAL ASSET SECURITIZATION TRUST 2004-A1
                 (Exact name of Registrant as specified in its Charter)


                                        DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-102888-17                         95-4791925
          (Commission File Number)        (I.R.S. Employer Identification No.)


          155 NORTH LAKE AVENUE
          PASADENA, CALIFORNIA                         91101
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (800) 669-2300


     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     April 26, 2004.



                                     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, hereunto duly authorized.


                                  Deutsche Bank National Trust Company,
                                  not in it individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of February 1,2004.


          Date:  Apr 26, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President

                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of April 26, 2004.


	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates


	April 26, 2004 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				12
			8.	Prepayment Report				13
			9.	Prepayment Detail Report				16
			10.	Realized Loss Report				17
			11.	Realized Loss Detail Report				20
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				21
			13.	Other Related Information				22
			14.	Additional Certificate Report				23



				Total Number of Pages				23



			CONTACTS

				Administrator: Brent Hoyler
				Direct Phone Number: (714)247-6322
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		IndyMac Bank					Cut-Off Date: December 1, 2003
	Certificate Insurer(s):							Closing Date: December 29, 2003
								First Payment Date: March 25, 2004
	Servicer(s):		IndyMac Bank Master Servicer


								Distribution Date: April 26, 2004
	Underwriter(s):		Goldman, Sachs & Co. Underwriter					Record Date: March 31, 2004







						Page 1 of 23					© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for April 26, 2004 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

A-1		171,407,455.00			169,669,906.81	742,305.84	9,432,084.98	10,174,390.82	-	-	160,237,821.83
A-2		38,090,545.00			37,704,423.18	49,958.36	2,096,018.85	2,145,977.21	-	-	35,608,404.33
A-3		-			-	203,466.99	-	203,466.99	-	-	-
A-4		4,000,000.00			4,000,000.00	19,166.67	-	19,166.67	-	-	4,000,000.00
A-5		25,000,000.00			25,000,000.00	114,583.33	-	114,583.33	-	-	25,000,000.00
A-6		-			-	5,208.33	-	5,208.33	-	-	-
PO		863,244.00			862,270.92	-	1,327.92	1,327.92	-	-	860,943.00
A-X		-			-	94,618.70	-	94,618.70	-	-	-
A-R		100.00			-	-	-	-	-	-	-
B-1		5,640,000.00			5,634,670.55	26,999.46	5,150.28	32,149.74	-	-	5,629,520.28
B-2		1,880,000.00			1,878,223.52	8,999.82	1,716.76	10,716.58	-	-	1,876,506.76
B-3		1,127,000.00			1,125,935.06	5,395.11	1,029.14	6,424.25	-	-	1,124,905.91
B-4		878,000.00			877,170.35	4,203.11	801.76	5,004.87	-	-	876,368.58
B-5		626,000.00			625,408.47	2,996.75	571.64	3,568.39	-	-	624,836.82
B-6		1,128,620.00			1,127,553.53	5,402.86	1,030.62	6,433.48	-	-	1,126,522.91
P		100.00			100.00	21,186.17	-	21,186.17	-	-	100.00


Total		250,641,064.00			248,505,662.38	1,304,491.50	11,539,731.96	12,844,223.46	-	-	236,965,930.42


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1				F-30/360	45660NZE8	171,407,455.00	989.863054	4.330651	55.027274	59.357925	934.835780
A-2				A-30/360	45660NZF5	38,090,545.00	989.863054	1.311569	55.027274	56.338842	934.835780
A-3				A-30/360	45660NZG3	38,090,545.00	1,000.000000	5.341667	-	5.341667	-
A-4				F-30/360	45660NZH1	4,000,000.00	1,000.000000	4.791668	-	4.791668	1,000.000000
A-5				F-30/360	45660NZJ7	25,000,000.00	1,000.000000	4.583333	-	4.583333	1,000.000000
A-6				F-30/360	45660NZK4	25,000,000.00	1,000.000000	0.208333	-	0.208333	-
PO				F-30/360	45660NZM0	863,244.00	998.872764	-	1.538290	1.538290	997.334473
A-X				A-30/360	45660NZN8	208,823,470.00	989.948253	0.453104	-	0.453104	940.639886
A-R				F-30/360	45660NZP3	100.00	-	-	-	-	-
B-1				F-30/360	45660NZQ1	5,640,000.00	999.055063	4.787138	0.913170	5.700308	998.141893
B-2				F-30/360	45660NZR9	1,880,000.00	999.055063	4.787138	0.913170	5.700308	998.141893
B-3				F-30/360	45660NZS7	1,127,000.00	999.055063	4.787143	0.913170	5.700313	998.141893
B-4				F-30/360	45660NZT5	878,000.00	999.055063	4.787141	0.913170	5.700311	998.141893
B-5				F-30/360	45660NZU2	626,000.00	999.055063	4.787141	0.913170	5.700311	998.141893
B-6				F-30/360	45660NZV0	1,128,620.00	999.055063	4.787138	0.913166	5.700304	998.141897
P				F-30/360	IN04011P1	100.00	1,000.000000	211,861.700000	-	211,861.700000	1,000.000000


							Page 2 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for April 26, 2004 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

A-1	171,407,455.00		1,492,213.46		10,792,462.12	377,171.05	11,169,633.17	12,661,846.63	-	-	160,237,821.83
A-2	38,090,545.00		100,745.75		2,398,324.88	83,815.79	2,482,140.67	2,582,886.42	-	-	35,608,404.33
A-3	-		406,616.56		-	-	-	406,616.56	-	-	-
A-4	4,000,000.00		38,333.34		-	-	-	38,333.34	-	-	4,000,000.00
A-5	25,000,000.00		229,166.66		-	-	-	229,166.66	-	-	25,000,000.00
A-6	-		10,416.66		-	-	-	10,416.66	-	-	-
PO	863,244.00		-		-	2,301.00	2,301.00	2,301.00	-	-	860,943.00
A-X	-		190,604.98		-	-	-	190,604.98	-	-	-
A-R	100.00		0.48		88.94	11.06	100.00	100.48	-	-	-
B-1	5,640,000.00		54,024.46		9,789.36	690.36	10,479.72	64,504.18	-	-	5,629,520.28
B-2	1,880,000.00		18,008.15		3,263.12	230.12	3,493.24	21,501.39	-	-	1,876,506.76
B-3	1,127,000.00		10,795.32		1,956.14	137.95	2,094.09	12,889.41	-	-	1,124,905.91
B-4	878,000.00		8,410.19		1,523.95	107.47	1,631.42	10,041.61	-	-	876,368.58
B-5	626,000.00		5,996.33		1,086.55	76.63	1,163.18	7,159.51	-	-	624,836.82
B-6	1,128,620.00		10,810.83		1,958.94	138.15	2,097.09	12,907.92	-	-	1,126,522.91
P	100.00		21,186.17		-	-	-	21,186.17	-	-	100.00


Total	250,641,064.00		2,597,329.34		13,210,454.00	464,679.58	13,675,133.58	16,272,462.92	-	-	236,965,930.42


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

A-1	5.25000%	169,669,906.81			742,305.84	-	-	-	742,305.84	742,305.84	-
A-2	1.59000%	37,704,423.18			49,958.36	-	-	-	49,958.36	49,958.36	-
A-3	6.41000%	38,090,545.00			203,466.99	-	-	-	203,466.99	203,466.99	-
A-4	5.75000%	4,000,000.00			19,166.67	-	-	-	19,166.67	19,166.67	-
A-5	5.50000%	25,000,000.00			114,583.33	-	-	-	114,583.33	114,583.33	-
A-6	0.25000%	25,000,000.00			5,208.33	-	-	-	5,208.33	5,208.33	-
PO		862,270.92			-	-	-	-	-	-	-
A-X	0.54925%	206,724,429.26			94,618.70	-	-	-	94,618.70	94,618.70	-
A-R	5.75000%	-			-	-	-	-	-	-	-
B-1	5.75000%	5,634,670.55			26,999.46	-	-	-	26,999.46	26,999.46	-
B-2	5.75000%	1,878,223.52			8,999.82	-	-	-	8,999.82	8,999.82	-
B-3	5.75000%	1,125,935.06			5,395.11	-	-	-	5,395.11	5,395.11	-
B-4	5.75000%	877,170.35			4,203.11	-	-	-	4,203.11	4,203.11	-
B-5	5.75000%	625,408.47			2,996.75	-	-	-	2,996.75	2,996.75	-
B-6	5.75000%	1,127,553.53			5,402.86	-	-	-	5,402.86	5,402.86	-
P		100.00			-	-	-	-	-	21,186.17	-


Total		518,320,636.64			1,283,305.33	-	-	-	1,283,305.33	1,304,491.50	-


							Page 3 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


SUMMARY								TOTAL

	Principal Collections							11,539,731.96
	Principal Withdrawals							0.00
	Principal Other Accounts							0.00
	TOTAL PRINCIPAL							11,539,731.96

	Interest Collections							1,348,767.28
	Interest Withdrawals							0.00
	Interest Other Accounts							0.00
	Intrest Fees							(65,461.95)

	TOTAL INTEREST							1,304,491.50

	TOTAL AVAILABLE FUNDS TO BONDHOLDERS							12,844,223.46

	Interest Payable to Bondholders							1,304,491.50


PRINCIPAL - COLLECTIONS								TOTAL

	Scheduled Principal							227,417.97
	Curtailments							31,702.27
	Prepayments in Full							11,280,611.72
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Insurance Principal							0.00
	Other Additional Principal							0.00
	LESS: Delinquent Principal							(2,340.33)
	LESS: Realized Losses							0.00
	PLUS: Recoveries							0.00
	PLUS: Substitution Shortfall Principal							0.00
	PLUS: Principal Loan Adjustments							0.00
	PLUS: Principal Advanced							2,340.33
	TOTAL PRINCIPAL							11,539,731.96


				Page 4 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS								TOTAL



	TOTAL PRINCIPAL OTHER ACCOUNTS							0.00


INTEREST - COLLECTIONS								TOTAL

	Scheduled Interest							1,349,468.46
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Insurance Interest							0.00
	Other Additional Interest							0.00
	LESS: Prepayment Interest Shortfalls							(12,786.51)
	LESS: Delinquent Interest							(15,474.77)
	LESS: Interest Realized Losses							0.00
	PLUS: Compensating Interest							12,786.51
	LESS: Civil Relief Act Shorfalls							0.00
	PLUS: Substiution Shortfall Interest							0.00
	PLUS: Interest Loan Adjustments							0.00
	LESS: Excess, Special Hazard, Fraud, & Bankruptcy Interest Losses							0.00
	Interest Advanced							14,773.59
	TOTAL INTEREST							1,348,767.28


				Page 5 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Collection Account Report for April 26, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - OTHER ACCOUNTS								TOTAL

	Prepayment Penalties							21,186.17



	TOTAL INTEREST OTHER ACCOUNTS							21,186.17


INTEREST - FEES								TOTAL

	Current Servicing Fees							63,129.74
	Trustee Fees							20.71
	PMI Fees							2,311.50

	TOTAL INTEREST FEES							65,461.95


				Page 6 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for April 26, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES								TOTAL
SPACE INTENTIONALLY LEFT BLANK


				Page 7 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


COLLATERAL								TOTAL
	Loan Count:
	*Original*							576
	Prior							569
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(20)
	Repurchases							-
	Liquidations							-
	Current							549

	*Principal Balance:*
	Original							250,421,670.30
	Prior							248,505,563.89
	Prefunding							-
	Scheduled Principal							(227,417.97)
	Partial and Full Voluntary Prepayments							(11,312,313.99)
	Repurchases							-
	Liquidations							-
	Current							236,965,831.93

PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK




Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


CHARACTERISTICS								TOTAL

	Weighted Average Coupon Original							6.515744%
	Weighted Average Coupon Prior							6.515744%
	Weighted Average Coupon Current							6.516402%
	Weighted Average Months to Maturity Original							352
	Weighted Average Months to Maturity Prior							352
	Weighted Average Months to Maturity Current							352
	Weighted Avg Remaining Amortization Term Original							352
	Weighted Avg Remaining Amortization Term Prior							352
	Weighted Avg Remaining Amortization Term Current							351
	Weighted Average Seasoning Original							7.24
	Weighted Average Seasoning Prior							7.24
	Weighted Average Seasoning Current							8.03

Note: Original information refers to deal issue.




WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS								TOTAL

	Weighted Average Margin Original							0.000%
	Weighted Average Margin Prior							0.000%
	Weighted Average Margin Current							0.000%
	Weighted Average Max Rate Original							0.000%
	Weighted Average Max Rate Prior							0.000%
	Weighted Average Max Rate Current							0.000%
	Weighted Average Min Rate Original							0.000%
	Weighted Average Min Rate Prior							0.000%
	Weighted Average Min Rate Current							0.000%
	Weighted Average Cap Up Original							0.000%
	Weighted Average Cap Up Prior							0.000%
	Weighted Average Cap Up Current							0.000%
	Weighted Average Cap Down Original							0.000%
	Weighted Average Cap Down Prior							0.000%
	Weighted Average Cap Down Current							0.000%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES								TOTAL

	Current Servicing Fees							63,129.74
	Delinquent Servicing Fees							701.18
	TOTAL SERVICING FEES							63,830.92

	Total Servicing Fees							63,830.92
	Compensating Interest							(12,786.51)
	Delinquent Servicing Fees							(701.18)
	COLLECTED SERVICING FEES							50,343.23

	Total Advanced Principal For Current Payment Date							2,340.33
	Total Advanced Interest For Current Payment Date							14,773.59
	TOTAL ADVANCES FOR CURRENT PERIOD							17,113.92


ADDITIONAL COLLATERAL INFORMATION								TOTAL

	Prepayment Interest Shortfall (PPIS)							12,786.51
	Compensating Interest							(12,786.51)
	Net Prepayment Interest Shortfall (Net PPIS)							0.00

	Weighted Average Net Mortgage Rate							6.196009%


				Page 10 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Delinquency Report for April 26, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		-	2,368,666.43	106,880.75	-	2,475,547.18
		% Balance		0.00%	1.00%	0.05%	0.00%	1.04%
		# Loans		-	7	1	-	8
		% # Loans		0.00%	1.28%	0.18%	0.00%	1.46%
FORECLOSURE		Balance		-	167,493.52	-	-	167,493.52
		% Balance		0.00%	0.07%	0.00%	0.00%	0.07%
		# Loans		-	1	-	-	1
		% # Loans		0.00%	0.18%	0.00%	0.00%	0.18%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	2,536,159.95	106,880.75	-	2,643,040.70
		% Balance		0.00%	1.07%	0.05%	0.00%	1.12%
		# Loans		-	8	1	-	9
		% # Loans		0.00%	1.46%	0.18%	0.00%	1.64%
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	REO Report for April 26, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1; REO Book Value = 000.00
Total Original Principal Balance = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 12 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS								TOTAL

	*Current*
	Number of Paid in Full Loans							20
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							20

	Paid in Full Balance							11,280,611.72
	Repurchased Loans Balance							-
	Curtailments Amount							31,702.27
	Total Prepayment Amount							11,312,313.99

	*Cumulative*
	Number of Paid in Full Loans							27
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							27

	Paid in Full Balance							12,965,046.54
	Repurchased Loans Balance							-
	Curtailments Amount							26,290.30
	Total Prepayment Amount							12,991,336.84

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 13 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES								TOTAL

	SMM							4.56%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off							2.63%

	CPR							42.86%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off							27.40%

	PSA							2667.71%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							1794.48%







CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 14 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments




CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 15 of 23				© COPYRIGHT 2004 Deutsche Bank


	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 20						Loan Group 1 = Group 1
Total Original Principal Balance = 11,413,000.00
Total Prepayment Amount = 11,280,611.72


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

1351029 1			609,000.00	595,061.76	Apr-12-04	6.500%	CA - 50.75%	Paid Off - 360	Jan-03-02
1351451 1			356,000.00	338,447.88	Apr-12-04	6.500%	CA - 80.00%	Paid Off - 360	Dec-24-01
1386897 1			350,000.00	335,940.75	Mar-02-04	7.125%	CA - 76.09%	Paid Off - 360	Jan-29-02
1447178 1			1,000,000.00	980,505.99	Mar-31-04	6.500%	PA - 58.82%	Paid Off - 360	Feb-14-02
1458643 1			400,000.00	391,710.13	Mar-10-04	6.500%	CA - 57.14%	Paid Off - 360	Mar-02-02
1667537 1			450,000.00	443,289.89	Mar-08-04	6.875%	CA - 78.26%	Paid Off - 360	Aug-30-02
1827223 1			384,000.00	379,286.11	Apr-02-04	6.500%	CA - 80.00%	Paid Off - 360	Dec-12-02
1922231 1			383,000.00	378,926.01	Apr-06-04	7.000%	VT - 78.32%	Paid Off - 360	Jan-10-03
1926270 1			500,000.00	492,309.20	Apr-05-04	6.375%	NY - 58.14%	Paid Off - 360	Oct-03-02
2027241 1			511,000.00	503,897.71	Mar-17-04	6.750%	CA - 70.00%	Paid Off - 360	Dec-12-02
2189513 1			380,000.00	375,802.31	Apr-02-04	6.750%	CA - 74.51%	Paid Off - 360	Jan-29-03
3156792 1			532,000.00	530,618.10	Apr-12-04	6.750%	NH - 79.93%	Paid Off - 360	Dec-04-03
3237656 1			600,000.00	599,416.84	Apr-12-04	6.125%	CA - 33.33%	Paid Off - 360	Jan-08-04
3262954 1			650,000.00	648,821.60	Apr-14-04	6.500%	MS - 77.84%	Paid Off - 360	Dec-26-03
3265644 1			600,000.00	599,508.19	Apr-05-04	7.000%	NJ - 66.67%	Paid Off - 360	Jan-26-04
3336189 1			759,000.00	756,489.54	Mar-17-04	7.000%	MD - 69.00%	Paid Off - 360	Oct-28-03
3343303 1			600,000.00	598,802.41	Mar-18-04	6.000%	WA - 64.86%	Paid Off - 360	Apr-24-03
3351978 1			749,000.00	748,289.32	Apr-07-04	6.250%	IL - 46.09%	Paid Off - 360	Jan-16-04
3391223 1			1,000,000.00	983,487.98	Mar-12-04	6.500%	OH - 48.19%	Paid Off - 360	Sep-24-02
3428517 1			600,000.00	600,000.00	Apr-13-04	6.000%	CA - 75.00%	Paid Off - 360	Feb-06-04


					Page 16 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES								TOTAL

	*Current*
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-

	*Cumulative*
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-

	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.


	Current Realized Losses							0.00
	Supplemental Losses (Recoveries)							0.00
	Current Net Realized Losses (Recoveries)							0.00

	Prior Cumulative Realized Loss							0.00
	Current Net Realized Loss (Recoveries)							0.00
	Current Cumulative Realized Loss							0.00

	Current Special Hazard Loss Coverage Amount							3,636,376.36
	Current Fraud Loss Coverage Amount							2,500,000.00
	Current Bankruptcy Loss Coverage Amount							100,000.00

	Class B-1 Write Down Amount							0.00
	Class B-2 Write Down Amount							0.00
	Class B-3 Write Down Amount							0.00
	Class B-4 Write Down Amount							0.00
	Class B-5 Write Down Amount							0.00
	Class B-6 Write Down Amount							0.00


							3 Months Moving Average


Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 17 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS								TOTAL

	MDR							0.00%
	3 Months Avg MDR
	12 Months Avg MDR
	Avg MDR Since Cut-off							0.00%

	CDR							0.00%
	3 Months Avg CDR
	12 Months Avg CDR
	Avg CDR Since Cut-off							0.00%

	SDA							0.00%
	3 Months Avg SDA Approximation
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation							0.00%

	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off



CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 18 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 2004 Distribution


	Realized Loss Report - Collateral




CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.

				Page 19 of 23				© COPYRIGHT 2004 Deutsche Bank


	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for April 26, 2004 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution

SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 0
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 0.00
Total Current Realized Loss Amount = 0.00
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
SPACE INTENTIONALLY LEFT BLANK


					Page 20 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for April 26, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS								TOTAL

	Has the Optional Termination Date been reached?							No

	Have the Sr. Prepay Step Down Cond been satisfied?							No

	Has the Sr. Credit Supp. Depletion Date been reached?							No

	Has the Spec. Haz. Coverage Term Date been reached?							No

	Has the Fraud LossCoverage Term. Date been reached?							No

	Has the Bank LossCoverage Term. Date been reached?							No


ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION								TOTAL

	Current Senior Percentage							95.449519%
	Next Senior Percentage							95.231500%
	Current Subordinate Percentage							4.550481%
	Next Subordinate Percentage							4.768500%
	Current Senior Prepayment Percentage							100.000000%
	Next Projected Senior Prepayment Percentage							100.000000%
	Current Subordinated Prepayment Percentage							0.000000%
	Next Projected Subordinated Prepayment Percentage							0.000000%
	Next Projected Pass-Through Rate for Class A-X							0.561074%
	Next Projected Pass-Through Rate for all other classes							5.250000%


				Page 21 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Other Related Information for April 26, 2004 Distribution


	Other Related Information


ADDITIONAL INFORMATION								TOTAL


	Scheduled Principal
	1 Month Prior							227,417.97
	2 Months Prior							237,083.56
	3 Months Prior							0.00
	4 Months Prior							0.00
	5 Months Prior							0.00
	6 Months Prior							0.00
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00

	Scheduled Principal on 60+ Day Delinquent Loans
	1 Month Prior							0.00
	2 Months Prior							0.00
	3 Months Prior							0.00
	4 Months Prior							0.00
	5 Months Prior							0.00
	6 Months Prior							0.00
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00


				Page 22 of 23				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-A1
	Mortgage Pass-Through Certificates

	Additional Certificate Report for April 26, 2004 Distribution


	Additional Certificate Report


	CLASS				Net PPIS & Relief Act Shortfall Allocation	Unpaid Interest Amount Due	Unpaid Interest Paid	Remaining Unpaid Interest Amount

	A-1				0.00	742,305.84	0.00	0.00
	A-2				0.00	49,958.36	0.00	0.00
	A-3				0.00	203,466.99	0.00	0.00
	A-4				0.00	19,166.67	0.00	0.00
	A-5				0.00	114,583.33	0.00	0.00
	A-6				0.00	5,208.33		0.00
	PO				0.00	0.00	0.00	0.00
	A-X				0.00	94,618.70	0.00	0.00
	A-R				0.00	0.00	0.00	0.00
	B-1				0.00	26,999.46	0.00	0.00
	B-2				0.00	8,999.82	0.00	0.00
	B-3				0.00	5,395.11	0.00	0.00
	B-4				0.00	4,203.11	0.00	0.00
	B-5				0.00	2,996.75	0.00	0.00
	B-6				0.00	5,402.86	0.00	0.00
	P				0.00	0.00	21,186.17	0.00


				Page 23 of 23				© COPYRIGHT 2004 Deutsche Bank

RESIDENTIAL ASSET SECURITIZATION TRUST 2004-A1 8-K