

                           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 25, 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-IndyPort1
                  Mortgage Pass-Through Certificates Series 2004-1.


                RESIDENTIAL ASSET SECURITIZATION TRUST 2004- IndyPort1
                 (Exact name of Registrant as specified in its Charter)


                                        DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-102888-15                         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
     June 25, 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:  Jul 13, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President

                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of June 25, 2004.


	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates


	June 25, 2004 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				6
			4.	Credit Enhancement Report				9
			5.	Collateral Report				10
			6.	Delinquency Report				13
			7.	REO Report				14
			8.	Prepayment Report				15
			9.	Prepayment Detail Report				18
			10.	Realized Loss Report				19
			11.	Realized Loss Detail Report				22
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				23
			13.	Other Related Information				24
			14.	Additional Certificate Report				25



				Total Number of Pages				25



			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: February 1, 2004
	Certificate Insurer(s):							Closing Date: February 24, 2004
								First Payment Date: March 25, 2004
	Servicer(s):		IndyMac Bank Master Servicer


								Distribution Date: June 25, 2004
	Underwriter(s):		UBS Investment Bank Underwriter					Record Date: May 28, 2004
			Deutsche Bank Securities Underwriter






						Page 1 of 25					© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates
	Master REMIC
	Certificate Payment Report for June 25, 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	CSTR	484,225,000.00			395,241,417.03	1,321,475.75	21,343,757.76	22,665,233.51	-	-	373,897,659.27
A-1X	IO, NTL, DR	-			-	386,018.13	-	386,018.13	-	-	-
A-R	R, CSTR	100.00			-	-	-	-	-	-	-
B-1	SUB, CSTR	22,468,000.00			22,391,678.80	83,509.54	26,205.51	109,715.05	-	-	22,365,473.29
B-1X	IO, NTL, DR	-			-	13,225.40	-	13,225.40	-	-	-
B-2	SUB, CSTR	2,582,000.00			2,573,229.25	11,116.68	3,011.51	14,128.19	-	-	2,570,217.74
B-3	SUB, CSTR	3,099,000.00			3,088,473.05	13,342.60	3,614.51	16,957.11	-	-	3,084,858.54
B-4	SUB, CSTR	1,808,000.00			1,801,858.43	7,784.26	2,108.76	9,893.02	-	-	1,799,749.67
B-5	SUB, CSTR	1,292,000.00			1,287,611.22	5,562.65	1,506.92	7,069.57	-	-	1,286,104.30
B-6	SUB, CSTR	1,033,072.00			1,029,562.79	4,447.84	1,204.92	5,652.76	-	-	1,028,357.87
P	EXE	100.00			100.00	51,433.00	-	51,433.00	-	-	100.00


Total		516,507,272.00			427,413,930.57	1,897,915.85	21,381,409.89	23,279,325.74	-	-	406,032,520.68


	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				A-30/360	45660NYL3	484,225,000.00	816.235050	2.729053	44.078182	46.807235	772.156868
A-1X				F-30/360	45660NYM1	484,225,000.00	816.235050	0.797188	-	0.797188	772.156868
A-R				A-30/360	45660NYN9	100.00	-	-	-	-	-
B-1				A-30/360	45660NYP4	22,468,000.00	996.603116	3.716821	1.166348	4.883169	995.436767
B-1X				F-30/360	45660NYQ2	22,468,000.00	996.603116	0.588633	-	0.588633	995.436767
B-2				A-30/360	45660NYR0	2,582,000.00	996.603118	4.305453	1.166348	5.471801	995.436770
B-3				A-30/360	45660NYS8	3,099,000.00	996.603114	4.305453	1.166347	5.471801	995.436767
B-4				A-30/360	45660NYT6	1,808,000.00	996.603114	4.305454	1.166350	5.471803	995.436764
B-5				A-30/360	45660NYU3	1,292,000.00	996.603111	4.305457	1.166347	5.471803	995.436765
B-6				A-30/360	45660NYV1	1,033,072.00	996.603131	4.305450	1.166347	5.471797	995.436785
P				A-30/360	IN04P10P1	100.00	1,000.000000	514,329.984000	-	514,329.984000	1,000.000000


							Page 2 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates
	Master REMIC
	Certificate Payment Report for June 25, 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	484,225,000.00		5,964,771.90		108,154,026.17	2,173,314.56	110,327,340.73	116,292,112.63	-	-	373,897,659.27
A-1X	-		1,735,180.81		-	-	-	1,735,180.81	-	-	-
A-R	100.00		0.43		97.34	2.66	100.00	100.43	-	-	-
B-1	22,468,000.00		335,805.60		100,368.62	2,158.09	102,526.71	438,332.31	-	-	22,365,473.29
B-1X	-		52,993.18		-	-	-	52,993.18	-	-	-
B-2	2,582,000.00		44,680.36		11,534.26	248.00	11,782.26	56,462.62	-	-	2,570,217.74
B-3	3,099,000.00		53,626.82		13,843.79	297.67	14,141.46	67,768.28	-	-	3,084,858.54
B-4	1,808,000.00		31,286.64		8,076.67	173.66	8,250.33	39,536.97	-	-	1,799,749.67
B-5	1,292,000.00		22,357.49		5,771.60	124.10	5,895.70	28,253.19	-	-	1,286,104.30
B-6	1,033,072.00		17,876.85		4,614.90	99.23	4,714.13	22,590.98	-	-	1,028,357.87
P	100.00		182,280.13		-	-	-	182,280.13	-	-	100.00


Total	516,507,272.00		8,440,860.21		108,298,333.35	2,176,417.97	110,474,751.32	118,915,611.53	-	-	406,032,520.68


	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	4.01216%	395,241,417.03			1,321,475.75	-	-	-	1,321,475.75	1,321,475.75	-
A-1X	1.17200%	395,241,417.03			386,018.13	-	-	-	386,018.13	386,018.13	-
A-R	5.18415%	-			-	-	-	-	-	-	-
B-1	4.47539%	22,391,678.80			83,509.54	-	-	-	83,509.54	83,509.54	-
B-1X	0.70877%	22,391,678.80			13,225.40	-	-	-	13,225.40	13,225.40	-
B-2	5.18415%	2,573,229.25			11,116.68	-	-	-	11,116.68	11,116.68	-
B-3	5.18415%	3,088,473.05			13,342.60	-	-	-	13,342.60	13,342.60	-
B-4	5.18415%	1,801,858.43			7,784.26	-	-	-	7,784.26	7,784.26	-
B-5	5.18415%	1,287,611.22			5,562.65	-	-	-	5,562.65	5,562.65	-
B-6	5.18415%	1,029,562.79			4,447.84	-	-	-	4,447.84	4,447.84	-
P		100.00			1,846,482.85	-	-	-	1,846,482.85	51,433.00	-


Total		845,047,026.40			3,692,965.70	-	-	-	3,692,965.70	1,897,915.85	-


							Page 3 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates
	Subsidiary REMIC
	Certificate Payment Report for June 25, 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)

SUB-REMIC	REMIC	516,507,072.00			427,413,830.57	1,897,915.85	21,381,409.89	23,279,325.74	-	-	406,032,420.68


Total		516,507,072.00			427,413,830.57	1,897,915.85	21,381,409.89	23,279,325.74	-	-	406,032,420.68


	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)

SUB-REMIC				A-30/360		516,507,072.00	827.508187	3.674521	41.396161	45.070682	786.112026


							Page 4 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates
	Subsidiary REMIC
	Certificate Payment Report for June 25, 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)

SUB-REMIC	516,507,072.00		8,440,860.21		108,298,333.35	2,176,317.97	110,474,651.32	118,915,511.53	-	-	406,032,420.68


Total	516,507,072.00		8,440,860.21		108,298,333.35	2,176,317.97	110,474,651.32	118,915,511.53	-	-	406,032,420.68


	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)

SUB-REMIC	5.18415%	427,413,830.57			3,692,965.70	-	-	-	3,692,965.70	1,897,915.85	-


Total		427,413,830.57			3,692,965.70	-	-	-	3,692,965.70	1,897,915.85	-


							Page 5 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Collection Account Report for June 25, 2004 Distribution


	Collection Account Report


SUMMARY								TOTAL

	Principal Collections							21,381,409.89
	Principal Withdrawals							0.00
	Principal Other Accounts							0.00
	TOTAL PRINCIPAL							21,381,409.89

	Interest Collections							1,846,482.85
	Interest Withdrawals							0.00
	Interest Other Accounts							51,433.00
	Interest Loan Adjustments							0.00
	Intrest Fees							0.00
	TOTAL INTEREST							1,897,915.85

	TOTAL AVAILABLE FUNDS TO BONDHOLDERS							23,279,325.74


	Interest Payable to Bondholders							1,897,915.85
	Principal Payment Amount Payable to Bondholders							21,381,409.89


PRINCIPAL - COLLECTIONS								TOTAL

	Scheduled Principal							500,212.45
	Curtailments							137,768.95
	Prepayments in Full							20,743,428.49
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Insurance Principal							0.00
	Other Additional Principal							0.00
	LESS: Delinquent Principal							(2,711.67)
	LESS: Realized Losses							0.00
	PLUS: Recoveries							0.00
	PLUS: Substitution Shortfall Principal							0.00
	PLUS: Principal Loan Adjustments							0.00
	PLUS: Principal Advanced							2,711.67
	TOTAL PRINCIPAL							21,381,409.89


				Page 6 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Collection Account Report for June 25, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS								TOTAL

	Cash Release							0.00

	TOTAL PRINCIPAL OTHER ACCOUNTS							0.00


INTEREST - COLLECTIONS								TOTAL

	Scheduled Interest							1,937,664.47
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Insurance Interest							0.00
	Other Additional Interest							0.00
	LESS: Prepayment Interest Shortfalls							(12,837.33)
	LESS: Interest Fees							(90,683.38)
	LESS: Delinquent Interest							(11,454.75)
	LESS: Interest Realized Losses							0.00
	PLUS: Compensating Interest							12,837.33
	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							10,956.51
	TOTAL INTEREST							1,846,482.85


				Page 7 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Collection Account Report for June 25, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - OTHER ACCOUNTS								TOTAL

	Prepayment Penalties							51,433.00



	TOTAL INTEREST OTHER ACCOUNTS							51,433.00


INTEREST - FEES								TOTAL

	Current Servicing Fees							88,546.31
	Trustee Fees							2,137.07


				Page 8 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for June 25, 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 9 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Collateral Report for June 25, 2004 Distribution


	Collateral Report


COLLATERAL								TOTAL
	Loan Count:
	*Original*							1054
	Prior							876
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(37)
	Repurchases							-
	Liquidations							-
	Current							839

	*Principal Balance:*
	Original							516,507,171.71
	Prior							427,413,830.28
	Prefunding							-
	Scheduled Principal							(500,212.45)
	Partial and Full Voluntary Prepayments							(20,881,197.44)
	Repurchases							-
	Liquidations							-
	Current							406,032,420.39

PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK




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


				Page 10 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Collateral Report for June 25, 2004 Distribution


	Collateral Report


CHARACTERISTICS								TOTAL

	Weighted Average Coupon Original							5.464863%
	Weighted Average Coupon Prior							5.457917%
	Weighted Average Coupon Current							5.440155%
	Weighted Average Months to Maturity Original							349
	Weighted Average Months to Maturity Prior							347
	Weighted Average Months to Maturity Current							346
	Weighted Avg Remaining Amortization Term Original							349
	Weighted Avg Remaining Amortization Term Prior							347
	Weighted Avg Remaining Amortization Term Current							346
	Weighted Average Seasoning Original							11.44
	Weighted Average Seasoning Prior							13.31
	Weighted Average Seasoning Current							14.28

Note: Original information refers to deal issue.




WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 11 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Collateral Report for June 25, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS								TOTAL

	Weighted Average Margin Original							2.758%
	Weighted Average Margin Prior							2.759%
	Weighted Average Margin Current							2.759%
	Weighted Average Max Rate Original							11.638%
	Weighted Average Max Rate Prior							11.625%
	Weighted Average Max Rate Current							11.608%
	Weighted Average Min Rate Original							2.761%
	Weighted Average Min Rate Prior							2.763%
	Weighted Average Min Rate Current							2.764%
	Weighted Average Cap Up Original							2.000%
	Weighted Average Cap Up Prior							2.000%
	Weighted Average Cap Up Current							2.000%
	Weighted Average Cap Down Original							2.000%
	Weighted Average Cap Down Prior							2.000%
	Weighted Average Cap Down Current							2.000%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES								TOTAL

	Current Servicing Fees							88,546.31
	Delinquent Servicing Fees							498.24
	TOTAL SERVICING FEES							89,044.55

	Total Servicing Fees							89,044.55
	Compensating Interest							(12,837.33)
	Delinquent Servicing Fees							(498.24)
	COLLECTED SERVICING FEES							75,708.98

	Total Advanced Principal For Current Payment Date							2,711.67
	Total Advanced Interest For Current Payment Date							10,956.51
	TOTAL ADVANCES FOR CURRENT PERIOD							13,668.18


ADDITIONAL COLLATERAL INFORMATION								TOTAL

	Prepayment Interest Shortfall (PPIS)							12,837.33
	Compensating Interest							(12,837.33)
	Net Prepayment Interest Shortfall (Net PPIS)							0.00

	Weighted Average Net Mortgage Rate							5.184155%


				Page 12 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Delinquency Report for June 25, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		-	715,209.98	618,219.50	1,055,422.74	2,388,852.22
		% Balance		0.00%	0.18%	0.15%	0.26%	0.59%
		# Loans		-	2	1	2	5
		% # Loans		0.00%	0.24%	0.12%	0.24%	0.60%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
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		-	715,209.98	618,219.50	1,055,422.74	2,388,852.22
		% Balance		0.00%	0.18%	0.15%	0.26%	0.59%
		# Loans		-	2	1	2	5
		% # Loans		0.00%	0.24%	0.12%	0.24%	0.60%
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 13 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	REO Report for June 25, 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 14 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Prepayment Report for June 25, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS								TOTAL

	*Current*
	Number of Paid in Full Loans							37
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							37

	Paid in Full Balance							20,743,428.49
	Repurchased Loans Balance							-
	Curtailments Amount							137,768.95
	Total Prepayment Amount							20,881,197.44

	*Cumulative*
	Number of Paid in Full Loans							215
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							215

	Paid in Full Balance							107,423,138.75
	Repurchased Loans Balance							-
	Curtailments Amount							875,194.60
	Total Prepayment Amount							108,298,333.35

SPACE INTENTIONALLY LEFT BLANK


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


				Page 15 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Prepayment Report for June 25, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES								TOTAL

	SMM							4.89%
	3 Months Avg SMM							6.24%
	12 Months Avg SMM
	Avg SMM Since Cut-off							5.73%

	CPR							45.22%
	3 Months Avg CPR							53.84%
	12 Months Avg CPR
	Avg CPR Since Cut-off							50.75%

	PSA							1583.60%
	3 Months Avg PSA Approximation							2022.72%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							1975.73%







CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 16 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Prepayment Report for June 25, 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/(0.002*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 17 of 25				© COPYRIGHT 2004 Deutsche Bank


	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for June 25, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 37						Loan Group 1 = Group 1
Total Original Principal Balance = 21,075,800.00
Total Prepayment Amount = 20,743,428.49


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

1761376 1			464,000.00	454,529.43	May-27-04	6.125%	CA - 80.00%	Paid Off - 360	Aug-26-02
1797979 1			424,000.00	416,351.04	Jun-03-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-18-02
1854028 1			550,000.00	538,928.98	Jun-09-04	6.000%	SC - 74.93%	Paid Off - 360	Sep-09-02
1860441 1			472,000.00	461,322.95	May-25-04	5.875%	CA - 80.00%	Paid Off - 360	Oct-05-02
1883365 1			352,000.00	345,438.83	May-18-04	5.375%	AZ - 80.00%	Paid Off - 360	Oct-25-02
1885292 1			380,000.00	372,341.47	May-24-04	5.625%	CA - 78.35%	Paid Off - 360	Oct-08-02
1898124 1			1,300,000.00	1,281,679.69	Jun-01-04	7.500%	MD - 65.00%	Paid Off - 360	Oct-24-02
1941883 1			384,000.00	376,288.26	Jun-10-04	5.250%	CA - 80.00%	Paid Off - 360	Oct-10-02
1949691 1			401,000.00	392,717.27	Jun-01-04	5.125%	CA - 61.69%	Paid Off - 360	Nov-14-02
1962247 1			400,000.00	391,977.50	Jun-14-04	5.375%	CA - 80.00%	Paid Off - 360	Oct-10-02
1972827 1			608,000.00	596,262.14	Jun-15-04	5.500%	CA - 73.25%	Paid Off - 360	Mar-26-02
2005904 1			461,240.00	452,648.38	May-20-04	5.250%	CA - 75.00%	Paid Off - 360	Nov-07-02
2017169 1			350,000.00	344,608.51	Jun-04-04	6.500%	VA - 72.92%	Paid Off - 360	Dec-18-02
2020769 1			435,572.00	427,621.09	Jun-08-04	5.250%	CA - 80.00%	Paid Off - 360	Dec-18-02
2055350 1			512,000.00	502,227.55	Jun-02-04	5.625%	CA - 80.00%	Paid Off - 360	Nov-15-02
2055890 1			500,000.00	490,923.16	May-24-04	5.250%	CA - 78.74%	Paid Off - 360	Dec-06-02
2061488 1			391,200.00	385,165.89	May-20-04	6.375%	CA - 80.00%	Paid Off - 360	Dec-03-02
2069973 1			452,000.00	444,140.03	May-20-04	5.625%	CA - 80.00%	Paid Off - 360	Nov-19-02
2099156 1			568,000.00	557,703.31	Jun-10-04	5.500%	CA - 80.00%	Paid Off - 360	Dec-13-02
2113352 1			400,000.00	390,530.94	Jun-04-04	5.375%	CA - 57.14%	Paid Off - 360	Jan-21-03
2119756 1			1,335,380.00	1,313,964.67	May-18-04	5.625%	CA - 62.11%	Paid Off - 360	Aug-29-01
2123170 1			975,000.00	958,841.37	May-24-04	5.625%	HI - 69.64%	Paid Off - 360	Jan-10-03
2137951 1			360,000.00	354,928.89	May-20-04	6.500%	NJ - 68.57%	Paid Off - 360	Jan-03-03
2273419 1			390,400.00	384,819.07	May-18-04	5.625%	IL - 80.00%	Paid Off - 360	Mar-28-03
2273465 1			350,000.00	344,371.94	May-21-04	5.125%	CA - 74.47%	Paid Off - 360	Mar-07-03
2284621 1			470,850.00	462,963.23	May-19-04	4.750%	CA - 80.00%	Paid Off - 360	Mar-13-03
2301826 1			481,200.00	474,161.41	May-24-04	5.500%	CA - 80.00%	Paid Off - 360	Mar-05-03
2386442 1			610,000.00	600,585.82	May-25-04	5.375%	CA - 75.31%	Paid Off - 360	Apr-01-03
2473782 1			360,000.00	355,150.48	Jun-08-04	5.500%	CA - 63.72%	Paid Off - 360	Apr-22-03
2547687 1			450,000.00	443,926.81	Jun-01-04	5.000%	CA - 60.00%	Paid Off - 360	May-06-03
2620225 1			1,400,000.00	1,382,777.96	Jun-04-04	4.375%	MI - 63.64%	Paid Off - 360	Dec-19-02
2693936 1			400,000.00	395,466.07	May-21-04	5.375%	CA - 80.00%	Paid Off - 360	Jul-09-03
2706024 1			740,000.00	730,693.19	Jun-02-04	4.250%	NV - 56.92%	Paid Off - 360	Jul-25-03
2715444 1			590,000.00	582,901.72	Jun-14-04	4.500%	CA - 35.76%	Paid Off - 360	Jul-21-03
2817093 1			1,365,000.00	1,349,469.20	May-28-04	5.000%	CA - 65.00%	Paid Off - 360	Jul-24-02
2825177 1			524,208.00	518,573.51	Jun-15-04	5.125%	CA - 80.00%	Paid Off - 360	Jul-30-03
3045405 1			468,750.00	466,426.73	May-28-04	6.125%	CA - 75.00%	Paid Off - 360	Nov-07-03


					Page 18 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Realized Loss Report for June 25, 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							5,887,791.76
	Current Fraud Loss Coverage Amount							15,495,215.15
	Current Bankruptcy Loss Coverage Amount							150,000.00

	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 19 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Realized Loss Report for June 25, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS								TOTAL

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

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

	SDA							0.00%
	3 Months Avg SDA Approximation							0.00%
	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 20 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Realized Loss Report for June 25, 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 21 of 25				© COPYRIGHT 2004 Deutsche Bank


	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for June 25, 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 22 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for June 25, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS								TOTAL

	Has the Bankruptcy Coverage Termination Date occurred?							No

	Have the Fraud Loss Coverage Termination Date occurred?							No

	Has the Senior Step Down Conditions occurred?							No

	Has the Special Hazard Coverage Termination Date occurred?							No

	Has the Two Times Test occurred?							No


ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION								TOTAL

	Current Senior Percentage							92.472772%
	Next Senior Percentage							92.085666%
	Current Subordinate Percentage							7.527228%
	Next Subordinate Percentage							7.914334%
	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-1							4.014971%
	Next Projected Pass-Through Rate for Class A-1X							1.171997%
	Next Projected Pass-Through Rate for Class B-1							4.478201%
	Next Projected Pass-Through Rate for Class B-1X							0.708767%



				Page 23 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Other Related Information for June 25, 2004 Distribution


	Other Related Information


ADDITIONAL INFORMATION								TOTAL

	Next Projected Pass-Through Rate for all other classes							5.186968%
	Scheduled Principal
	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

	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 24 of 25				© COPYRIGHT 2004 Deutsche Bank
	IndyMac Residential Asset Securitization Trust 2004-IndyPort1
	Mortgage Pass-Through Certificates

	Additional Certificate Report for June 25, 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	0.00	0.00	0.00
	A-1X				0.00	0.00	0.00	0.00
	A-R				0.00	0.00	0.00	0.00
	B-1				0.00	0.00	0.00	0.00
	B-1X				0.00	0.00	0.00	0.00
	B-2				0.00	0.00	0.00	0.00
	B-3				0.00	0.00	0.00	0.00
	B-4				0.00	0.00	0.00	0.00
	B-5				0.00	0.00	0.00	0.00
	B-6				0.00	0.00	0.00	0.00
	P				0.00	0.00	0.00	0.00


				Page 25 of 25				© COPYRIGHT 2004 Deutsche Bank

RESIDENTIAL ASSET SECURITIZATION TRUST SERIES 2004-INDYPORT1 8-K