

                           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):


                      AMERIQUEST MORTGAGE SECURITIES INC.
          (as depositor, Ameriquest Mortgage Company, Master Servicer,
             and Deutsche Bank National Trust Company, as Trustee).

               AMERIQUEST MORTGAGE SECURITIES INC ASSET-BACKED
                    PASS-THROUGH CERTIFICATES SERIES 2004-R6
            (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-112203-02                          33-0885129
          (Commission File Number)        (I.R.S. Employer Identification No.)


          1100 TOWN & COUNTRY ROAD, SUITE 1100
          ORANGE, CALIFORNIA                              92868
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (714) 541-9960


     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
     .




                                     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 its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of June 1,2004.


          Date:  Aug 03, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of .



Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution

				External Parties				Table of Contents

											Page
				Seller							Page
				Seller				1. Certificate Payment Report					2
				Ameriquest Mortgage Corp				1. Certificate Payment Report					2
				Ameriquest Mortgage Corp				2. Collection Account Report					4
								2. Collection Account Report					4
								3. Credit Enhancement Report					6
								4. Collateral Report					7
				Certificate Insurer(s)				5. Delinquency Report					10
				Certificate Insurer(s)				5. Delinquency Report					10
								6. REO Report					13

				XL Capital Assurance Inc.,				7. Foreclosure Report					14
								8. Prepayment Report					15
								9. Prepayment Detail Report					18
								9. Prepayment Detail Report					18
								10. Realized Loss Report					20
								11. Realized Loss Detail Report					23
				Servicer(s)				11. Realized Loss Detail Report					23
				Servicer(s)				12. Triggers and Adj. Cert. Report					24
				Ameriquest Mortgage Corp				12. Triggers and Adj. Cert. Report					24
				Ameriquest Mortgage Corp				13. Additional Certificate Report					25
								13. Additional Certificate Report					25


				Underwriter(s)
				Greenwich Capital Markets


								Total Number of Pages					25
								Total Number of Pages

				Dates				Contacts

				Cut-Off Date:		June 01, 2004		Valerie Delgado
				Close Date:		June 09, 2004		Administrator
				First Distribution Date:		July 26, 2004		(714) 247-6273
								valerie.m.delgado@db.com
								valerie.m.delgado@db.com
								Address:
								1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		July 26, 2004
								Factor Information:			(800) 735-7777
				Record Date:		June 30, 2004		Factor Information:			(800) 735-7777
								Main Phone Number:			(714) 247-6000

						July 23, 2004
						July 23, 2004

								https://www.corporatetrust.db.com/invr



Page 1 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior										Current
	Class		Original		Principal				Total		Realized		Deferred		Principal
	Class		Original		Principal				Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance	Interest	Principal		Distribution		Loss		Interest		Balance


					(1)	(2)	(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

A-1	STEP,FLT	$	720,620,000.00		720,620,000.00	1,298,317.03	10,754,894.45		12,053,211.48		0.00		0.00		709,865,105.55
A-1	STEP,FLT	$	720,620,000.00		720,620,000.00	1,298,317.03	10,754,894.45		12,053,211.48		0.00		0.00		709,865,105.55
A-2	STEP,FLT	$	54,500,000.00		54,500,000.00	93,210.14	3,114,294.80		3,207,504.94		0.00		0.00		51,385,705.20
A-3	STEP,FLT	$	39,200,000.00		39,200,000.00	73,696.00	0.00		73,696.00		0.00		0.00		39,200,000.00
A-4	STEP,FLT	$	29,430,000.00		29,430,000.00	62,244.45	0.00		62,244.45		0.00		0.00		29,430,000.00
M-1	MEZ,STEP	$	9,000,000.00		9,000,000.00	30,197.50	0.00		30,197.50		0.00		0.00		9,000,000.00
M-2	MEZ,STEP	$	9,000,000.00		9,000,000.00	36,072.50	0.00		36,072.50		0.00		0.00		9,000,000.00
M-3	MEZ,STEP	$	9,000,000.00		9,000,000.00	39,010.00	0.00		39,010.00		0.00		0.00		9,000,000.00
M-4	MEZ,STEP	$	8,100,000.00		8,100,000.00	49,385.25	0.00		49,385.25		0.00		0.00		8,100,000.00
M-5	MEZ,STEP	$	7,650,000.00		7,650,000.00	36,654.13	0.00		36,654.13		0.00		0.00		7,650,000.00
CE	SUB,EXE	$	13,499,561.60		13,499,561.60	3,289,639.92	0.00		3,289,639.92		0.00		433.32		13,499,994.92
P	SUB	$	100.00		100.00	83,385.26	0.00		83,385.26		0.00		0.00		100.00
R	R	$	0.00		0.00	0.00	0.00		0.00		0.00		0.00		0.00



Total			899,999,661.60		899,999,661.60	5,091,812.18	13,869,189.25		18,961,001.43		0.00		433.32		886,130,905.67
Total




Interest Accrual Detail Current Period Factor Information per $1,0000 of Original Face-
							Orig. Principal		Prior							Current
							Orig. Principal		Prior							Current
	Period		Period				(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method	Cusip	Balance		Balance		Interest		Principal		Distribution	Balance

							(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	06/09/04		07/25/04		A-Act/360	03072SSH9	720,620,000.00		1,000.000000		1.801667		14.924502		16.726168	985.075498
A-2	06/09/04		07/25/04		A-Act/360	03072SSJ5	54,500,000.00		1,000.000000		1.710278		57.143024		58.853302	942.856976
A-3	06/09/04		07/25/04		A-Act/360	03072SSK2	39,200,000.00		1,000.000000		1.880000		0.000000		1.880000	1,000.000000
A-4	06/09/04		07/25/04		A-Act/360	03072SSL0	29,430,000.00		1,000.000000		2.115000		0.000000		2.115000	1,000.000000
M-1	06/09/04		07/25/04		A-Act/360	03072SSM8	9,000,000.00		1,000.000000		3.355278		0.000000		3.355278	1,000.000000
M-2	06/09/04		07/25/04		A-Act/360	03072SSN6	9,000,000.00		1,000.000000		4.008056		0.000000		4.008056	1,000.000000
M-3	06/09/04		07/25/04		A-Act/360	03072SSP1	9,000,000.00		1,000.000000		4.334444		0.000000		4.334444	1,000.000000
M-4	06/09/04		07/25/04		A-Act/360	03072SSQ9	8,100,000.00		1,000.000000		6.096944		0.000000		6.096944	1,000.000000
M-5	06/09/04		07/25/04		A-Act/360	03072SSR7	7,650,000.00		1,000.000000		4.791390		0.000000		4.791390	1,000.000000
CE	06/01/04		06/30/04		F-30/360		913,499,223.20		14.777858		3.601141		0.000000		3.601141	14.778332
P	06/01/04		06/30/04			100.00	1,000.000000		833,852.600000		0.000000		833,852.600000		1,000.000000
R	06/01/04		06/30/04			0.00	0.000000		0.000000		0.000000		0.000000		0.000000





Page 2 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution

Distribution to Date -
															Current


	Original				Unscheduled	Scheduled	Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal	Principal	Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1	720,620,000.00		1,298,317.03		10,096,113.93	658,780.52	10,754,894.45		12,053,211.48		0.00		0.00		709,865,105.55
A-2	54,500,000.00		93,210.14		3,002,561.80	111,733.00	3,114,294.80		3,207,504.94		0.00		0.00		51,385,705.20
A-3	39,200,000.00		73,696.00		0.00	0.00	0.00		73,696.00		0.00		0.00		39,200,000.00
A-4	29,430,000.00		62,244.45		0.00	0.00	0.00		62,244.45		0.00		0.00		29,430,000.00
M-1	9,000,000.00		30,197.50		0.00	0.00	0.00		30,197.50		0.00		0.00		9,000,000.00
M-2	9,000,000.00		36,072.50		0.00	0.00	0.00		36,072.50		0.00		0.00		9,000,000.00
M-3	9,000,000.00		39,010.00		0.00	0.00	0.00		39,010.00		0.00		0.00		9,000,000.00
M-4	8,100,000.00		49,385.25		0.00	0.00	0.00		49,385.25		0.00		0.00		8,100,000.00
M-5	7,650,000.00		36,654.13		0.00	0.00	0.00		36,654.13		0.00		0.00		7,650,000.00
CE	13,499,561.60		3,289,639.92		0.00	0.00	0.00		3,289,639.92		0.00		433.32		13,499,994.92
P	100.00		83,385.26		0.00	0.00	0.00		83,385.26		0.00		0.00		100.00
R	0.00		0.00		0.00	0.00	0.00		0.00		0.00		0.00		0.00



Total	899,999,661.60		5,091,812.18		13,098,675.73	770,513.52	13,869,189.25		18,961,001.43		0.00		433.32		886,130,905.67


Interest Detail -
	Pass		Prior Principal			Non-	Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal			Non-	Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued	Supported	Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest	Interest SF	Interest		Adjustment		Interest		Interest		Interest
					(1)	(2)	(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	1.38000%		720,620,000.00		1,298,317.03	0.00	0.00		0.00		1,298,317.03		1,298,317.03		0.00
A-2	1.31000%		54,500,000.00		93,210.14	0.00	0.00		0.00		93,210.14		93,210.14		0.00
A-3	1.44000%		39,200,000.00		73,696.00	0.00	0.00		0.00		73,696.00		73,696.00		0.00
A-4	1.62000%		29,430,000.00		62,244.45	0.00	0.00		0.00		62,244.45		62,244.45		0.00
M-1	2.57000%		9,000,000.00		30,197.50	0.00	0.00		0.00		30,197.50		30,197.50		0.00
M-2	3.07000%		9,000,000.00		36,072.50	0.00	0.00		0.00		36,072.50		36,072.50		0.00
M-3	3.32000%		9,000,000.00		39,010.00	0.00	0.00		0.00		39,010.00		39,010.00		0.00
M-4	4.30686%		8,100,000.00		45,545.03	0.00	0.00		0.00		45,545.03		49,385.25		0.00
M-5	3.67000%		7,650,000.00		36,654.13	0.00	0.00		0.00		36,654.13		36,654.13		0.00
CE	0.00000%		13,499,561.60		0.00	0.00	0.00		0.00		0.00		3,290,073.24		0.00
P	0.00000%		100.00		0.00	0.00	0.00		0.00		0.00		83,385.26		0.00
R	0.00000%		0.00		0.00	0.00	0.00		0.00		0.00		0.00		0.00



Total			899,999,661.60		1,714,946.78	0.00	0.00		0.00		1,714,946.78		5,092,245.50		0.00



Page 3 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Collection Account Report
SUMMARY
SUMMARY
								Group 2		Group 1		Total
Principal Collections								3,114,197.50		10,754,558.43		13,868,755.93
Principal Withdrawals								0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00
TOTAL NET PRINCIPAL								3,114,197.50		10,754,558.43		13,868,755.93
Interest Collections								705,769.63		4,543,412.23		5,249,181.85
Interest Withdrawals								-0.00		-0.00		-0.00
Interest Fees								-32,485.75		-207,835.87		-240,321.61
Interest Other Accounts												83,385.26
TOTAL NET INTEREST								673,283.88		4,335,576.36		5,092,245.50
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION								3,795,040.19		15,134,640.98		18,961,001.43



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
									Group 2		Group 1		Total
Scheduled Principal Received									111,733.00		658,780.52		770,513.52
Curtailments									19,210.13		80,055.67		99,265.80
Prepayments In Full									1,741,598.26		5,356,520.33		7,098,118.59
Repurchased/Substitutions									1,241,656.11		4,659,201.91		5,900,858.02
Liquidations									0.00		0.00		0.00
Insurance Principal									0.00		0.00		0.00
Other Additional Principal									0.00		0.00		0.00
Delinquent Principal									-90,369.91		-478,835.92		-569,205.83
Realized Losses									-0.00		-0.00		-0.00
Advanced Principal									90,369.91		478,835.92		569,205.83
TOTAL PRINCIPAL COLLECTED									3,114,197.50		10,754,558.43		13,868,755.93


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
								Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS								0.00		0.00		0.00





Page 4 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
								Group 2		Group 1		Total
Scheduled Interest								740,672.27		4,751,491.75		5,492,164.02
Repurchased/Substitution Interest								8,523.95		28,325.24		36,849.20
Liquidation Interest								0.00		0.00		0.00
Insurance Interest								0.00		0.00		0.00
Other Additional Interest								0.00		0.00		0.00
Prepayment Interest Shortfalls								-2,551.15		-13,910.70		-16,461.85
Delinquent Interest								-595,311.19		-3,557,946.83		-4,153,258.01
Compensating Interest								2,551.15		13,910.70		16,461.85
Civil Relief Act Shortfalls								-0.00		-0.00		-0.00
Interest Advanced								551,884.59		3,321,542.06		3,873,426.64
TOTAL INTEREST COLLECTED								705,769.63		4,543,412.23		5,249,181.85


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
								Group 2		Group 1		Total
Non-Recoverable Advances								0.00		0.00		0.00
Reimbursements to Master Servicer								0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS								0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
								Group 2		Group 1		Total
Prepayment Charges												83,385.26
Net WAC Investment Income												0.00
TOTAL INTEREST OTHER ACCOUNTS												83,385.26



INTEREST - FEES
INTEREST - FEES
								Group 2		Group 1		Total
Current Servicing Fees								11,303.26		83,865.23		95,168.49
Trustee Fees								284.60		1,665.40		1,950.00
Certificate Insurance Policy Payment								20,897.90		122,305.23		143,203.13
TOTAL INTEREST FEES								32,485.75		207,835.87		240,321.61




Page 5 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
								Group 2		Group 1		Total
Net WAC Reserve Account Balance												1,000.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
								Group 2		Group 1		Total
Overcollateralized Amount												13,499,994.92
Overcollateralization Reduction Amount												0.00
Overcollateralization Deficiency Amount												433.32
Overcollateralization Target Amount												13,499,994.92

Senior Enhancement Percentage												6.35%
Class A Certificate Defiency Amount												0.00




Page 6 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Collateral Report

COLLATERAL
COLLATERAL
									Group 2		Group 1		Total



*Loan Count:*

Original								304		5,299		5,603
Prior								304		5,299		5,603
Prefunding								0		0		0
Scheduled Paid Offs								-0		-0		-0
Full Voluntary Prepayments								-4		-33		-37
Repurchases								-3		-32		-35
Liquidations								-0		-0		-0
Current								297		5,234		5,531

*Principal Balance:*

Original								131,351,652.62		768,648,008.98		899,999,661.60
Prior								131,351,652.62		768,648,008.98		899,999,661.60
Prefunding								0.00		0.00		0.00
Scheduled Principal								-111,733.00		-658,780.52		-770,513.52
Partial Prepayments								-19,210.13		-80,055.67		-99,265.80
Full Voluntary Prepayments								-1,741,598.26		-5,356,520.33		-7,098,118.59
Repurchases								-1,241,656.11		-4,659,201.91		-5,900,858.02
Liquidations								-0.00		-0.00		-0.00
Current								128,237,455.12		757,893,450.55		886,130,905.67




PREFUNDING

SPACE INTENTIONALLY LEFT BLANK







Page 7 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution

CHARACTERISTICS
CHARACTERISTICS
								Group 2		Group 1		Total
Weighted Average Coupon Original								6.84449%		#######		7.37202%
Weighted Average Coupon Prior								6.84449%		7.46217%		7.37202%
Weighted Average Coupon Current								6.84449%		7.46217%		7.37202%
Weighted Average Months to Maturity Original								357		350		351
Weighted Average Months to Maturity Prior								357		350		351
Weighted Average Months to Maturity Current								357		350		351
Weighted Avg Remaining Amortization Term Original								357		350		351
Weighted Avg Remaining Amortization Term Prior								357		350		351
Weighted Avg Remaining Amortization Term Current								357		350		351
Weighted Average Seasoning Original								2.13		2.16		2.15
Weighted Average Seasoning Prior								2.13		2.16		2.15
Weighted Average Seasoning Current								2.13		2.16		2.15









Page 8 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
								Group 2		Group 1		Total
Weighted Average Margin Original								5.83066%		6.04527%		6.01353%
Weighted Average Margin Prior								5.83066%		6.04527%		6.01353%
Weighted Average Margin Current								5.83066%		6.04527%		6.01353%
Weighted Average Max Rate Original								12.93011%		13.55103%		13.45922%
Weighted Average Max Rate Prior								12.93011%		13.55103%		13.45922%
Weighted Average Max Rate Current								12.93011%		13.55103%		13.45922%
Weighted Average Min Rate Original								6.93011%		7.55103%		7.45922%
Weighted Average Min Rate Prior								6.93011%		7.55103%		7.45922%
Weighted Average Min Rate Current								6.93011%		7.55103%		7.45922%
Weighted Average Cap Up Original								1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior								1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current								1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original								1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior								1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current								1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES
									Group 2		Group 1		Total




Current Servicing Fees								11,303.26		83,865.23		95,168.49
Delinquent Servicing Fees								43,426.60		236,404.77		279,831.37
TOTAL SERVICING FEES								54,729.86		320,270.02		374,999.87


Total Servicing Fees								54,729.86		320,270.02		374,999.87
Compensating Interest								-2,551.15		-13,910.70		-16,461.85
Delinquent Servicing Fees								-43,426.60		-236,404.77		-279,831.37
COLLECTED SERVICING FEES								11,303.26		83,865.23		78,706.65


Total Advanced Interest								551,884.59		3,321,542.06		3,873,426.64
Total Advanced Principal								90,369.91		478,835.92		569,205.83
Aggregate Advances with respect to this Distribution								642,254.50		3,800,377.98		4,442,632.47





ADDITIONAL COLLATERAL INFORMATION
								Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								2,551.15		13,910.70		16,461.85
Compensating Interest								-2,551.15		-13,910.70		-16,461.85
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00


Ending Pool Stated Principal Balance								128,237,455.12		757,893,450.55		886,130,905.67
Weighted Average Net Mortgage Rate								6.341893%		6.959568%		6.869420%




Page 9 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT	1 PAYMENT	2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			0.00	0.00		0.00		0.00
			% Balance			0.00%	0.00%		0.00%		0.00%
			# Loans			0	0		0		0
			% # Loans			0.00%	0.00%		0.00%		0.00%
	FORECLOSURE		Balance		0.00	0.00	0.00		0.00		0.00
			% Balance		0.00%	0.00%	0.00%		0.00%		0.00%
			# Loans		0	0	0		0		0
			% # Loans		0.00%	0.00%	0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		281,615.41	0.00	0.00		0.00		281,615.41
			% Balance		0.03%	0.00%	0.00%		0.00%		0.03%
			# Loans		2	0	0		0		2
			% # Loans		0.04%	0.00%	0.00%		0.00%		0.04%
	REO		Balance		0.00	0.00	0.00		0.00		0.00
			% Balance		0.00%	0.00%	0.00%		0.00%		0.00%
			# Loans		0	0	0		0		0
			% # Loans		0.00%	0.00%	0.00%		0.00%		0.00%
	TOTAL		Balance		281,615.41	0.00	0.00		0.00		281,615.41
			% Balance		0.03%	0.00%	0.00%		0.00%		0.03%
			# Loans		2	0	0		0		2
			% # Loans		0.04%	0.00%	0.00%		0.00%		0.04%









Page 10 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution


	GROUP 1
					< 1 PAYMENT	1 PAYMENT	2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			0.00	0.00		0.00		0.00
			% Balance			0.00%	0.00%		0.00%		0.00%
			# Loans			0	0		0		0
			% # Loans			0.00%	0.00%		0.00%		0.00%
	FORECLOSURE		Balance		0.00	0.00	0.00		0.00		0.00
			% Balance		0.00%	0.00%	0.00%		0.00%		0.00%
			# Loans		0	0	0		0		0
			% # Loans		0.00%	0.00%	0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		281,615.41	0.00	0.00		0.00		281,615.41
			% Balance		0.04%	0.00%	0.00%		0.00%		0.04%
			# Loans		2	0	0		0		2
			% # Loans		0.04%	0.00%	0.00%		0.00%		0.04%
	REO		Balance		0.00	0.00	0.00		0.00		0.00
			% Balance		0.00%	0.00%	0.00%		0.00%		0.00%
			# Loans		0	0	0		0		0
			% # Loans		0.00%	0.00%	0.00%		0.00%		0.00%
	TOTAL		Balance		281,615.41	0.00	0.00		0.00		281,615.41
			% Balance		0.04%	0.00%	0.00%		0.00%		0.04%
			# Loans		2	0	0		0		2
			% # Loans		0.04%	0.00%	0.00%		0.00%		0.04%










Page 11 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution

	GROUP 2
					< 1 PAYMENT	1 PAYMENT	2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			0.00	0.00		0.00		0.00
			% Balance			0.00%	0.00%		0.00%		0.00%
			# Loans			0	0		0		0
			% # Loans			0.00%	0.00%		0.00%		0.00%
	FORECLOSURE		Balance		0.00	0.00	0.00		0.00		0.00
			% Balance		0.00%	0.00%	0.00%		0.00%		0.00%
			# Loans		0	0	0		0		0
			% # Loans		0.00%	0.00%	0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00	0.00	0.00		0.00		0.00
			% Balance		0.00%	0.00%	0.00%		0.00%		0.00%
			# Loans		0	0	0		0		0
			% # Loans		0.00%	0.00%	0.00%		0.00%		0.00%
	REO		Balance		0.00	0.00	0.00		0.00		0.00
			% Balance		0.00%	0.00%	0.00%		0.00%		0.00%
			# Loans		0	0	0		0		0
			% # Loans		0.00%	0.00%	0.00%		0.00%		0.00%
	TOTAL		Balance		0.00	0.00	0.00		0.00		0.00
			% Balance		0.00%	0.00%	0.00%		0.00%		0.00%
			# Loans		0	0	0		0		0
			% # Loans		0.00%	0.00%	0.00%		0.00%		0.00%









Page 12 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
REO Report
Loan Number			Original		Stated		Current		State &

												First
&			Principal		Principal	Paid to	Note		LTV at		Original		Payment

Loan Group			Balance		Balance	Date	Rate		Origination		Term		Date




TOTAL



Page 13 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Foreclosure Report
Loan Number			Original		Stated		Current		State &

												First
&			Principal		Principal	Paid to	Note		LTV at		Original		Payment

Loan Group			Balance		Balance	Date	Rate		Origination		Term		Date




TOTAL



Page 14 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS
									Group 2		Group 1		Total



*Current*

Number of Paid in Full Loans								4		33		37
Number of Repurchased Loans								3		32		35
Total Number of Loans Prepaid in Full								7		65		72
Curtailments Amount								19,210.13		80,055.67		99,265.80
Paid in Full Balance								1,741,598.26		5,356,520.33		7,098,118.59
Repurchased Loans Balance								1,241,656.11		4,659,201.91		5,900,858.02
Total Prepayment Amount								3,002,464.50		10,095,777.91		13,098,242.41



*Cumulative*

Number of Paid in Full Loans								4		33		37
Number of Repurchased Loans								3		32		35
Total Number of Loans Prepaid in Full								7		65		72
Paid in Full Balance								1,741,598.26		5,356,520.33		7,098,118.59
Repurchased Loans Balance								1,241,656.11		4,659,201.91		5,900,858.02
Curtailments Amount								19,210.13		80,055.67		99,265.80
Total Prepayment Amount								3,002,464.50		10,095,777.91		13,098,242.41










Page 15 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES
									Group 2		Group 1		Total



SMM								2.29%		1.31%		1.46%
3 Months Avg SMM								2.29%		1.31%		1.46%
12 Months Avg SMM								2.29%		1.31%		1.46%
Avg SMM Since Cut-off								2.29%		1.31%		1.46%


CPR								24.25%		14.68%		16.14%
3 Months Avg CPR								24.25%		14.68%		16.14%
12 Months Avg CPR								24.25%		14.68%		16.14%
Avg CPR Since Cut-off								24.25%		14.68%		16.14%


PSA								5,701.79%		3,404.20%		3,750.72%
3 Months Avg PSA Approximation								5,701.81%		3,404.19%		3,750.73%
12 Months Avg PSA Approximation								5,701.81%		3,404.19%		3,750.73%
Avg PSA Since Cut-off Approximation								5,701.81%		3,404.19%		3,750.73%











Page 16 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution






PREPAYMENT CALCULATION METHODOLOGY

	Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal)

	Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
	PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))
	PSA Standard Prepayment Model: CPR/(0.002*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, liquidations, and repurchases.
	Dates correspond to distribution dates.




Page 17 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original				Current		State &		Type Prepayment		First
Loan Number			Original				Current		State &		Type Prepayment

&			Principal		Prepayment	Prepayment	Note		LTV at		&		Payment

Loan Group			Balance		Amount	Date	Rate		Origination		Original Term		Date

57865446 1		113,725.00		113,352.93		07-Jul-2004	9.100%		MI - 64.99%		Paid Off - 360		01-Jan-2004
57865446 1		113,725.00		113,352.93		07-Jul-2004	9.100%		MI - 64.99%		Paid Off - 360		01-Jan-2004
61509287 1		108,750.00		108,410.84		25-Jun-2004	9.350%		PA - 75.00%		Paid Off - 360		01-Jan-2004
61959185 1		267,000.00		265,981.53		01-Jul-2004	8.350%		NY - 71.20%		Paid Off - 360		01-Jan-2004
62139027 1		148,500.00		147,890.85		08-Jul-2004	7.990%		FL - 90.00%		Paid Off - 360		01-Jan-2004
62170980 1		118,500.00		118,164.96		18-Jun-2004	9.800%		IN - 75.00%		Paid Off - 360		01-Jan-2004
63375406 1		240,000.00		239,348.16		07-Jul-2004	9.990%		CA - 80.00%		Paid Off - 360		01-Jan-2004
64985781 1		60,000.00		59,795.54		15-Jun-2004	7.990%		PA - 85.71%		Paid Off - 360		01-Feb-2004
67658740 1		252,000.00		251,164.81		09-Jun-2004	6.990%		FL - 90.00%		Paid Off - 360		01-Mar-2004
69892669 1		212,200.00		212,063.29		22-Jun-2004	8.200%		CA - 34.74%		Paid Off - 360		01-Jun-2004
72412463 1		61,600.00		61,528.98		09-Jun-2004	11.550%		GA - 70.00%		Paid Off - 360		01-Jun-2004
73027666 2		499,999.00		499,646.10		01-Jul-2004	7.750%		MD - 86.65%		Paid Off - 360		01-Jun-2004
74458043 1		263,250.00		262,894.82		09-Jul-2004	7.990%		MA - 75.00%		Paid Off - 360		01-May-2004
74779729 1		221,400.00		221,234.04		09-Jul-2004	7.450%		IL - 89.64%		Paid Off - 360		01-Jun-2004
74940024 1		200,000.00		199,883.73		30-Jun-2004	8.700%		RI - 80.00%		Paid Off - 360		01-Jun-2004
75010124 1		94,500.00		94,442.75		30-Jun-2004	8.500%		KS - 85.91%		Paid Off - 360		01-Jun-2004
75174284 2		351,000.00		350,688.80		25-Jun-2004	6.600%		CA - 90.00%		Paid Off - 360		01-Jun-2004
75205468 1		100,800.00		100,689.66		02-Jul-2004	5.500%		TX - 80.00%		Paid Off - 360		01-Jun-2004
75279380 1		197,500.00		197,428.80		01-Jul-2004	10.950%		WA - 89.77%		Paid Off - 360		01-Jun-2004
75324749 1		144,498.00		144,441.80		17-Jun-2004	10.600%		MN - 85.00%		Paid Off - 360		01-Jun-2004
75769307 1		103,000.00		102,926.57		17-Jun-2004	7.700%		MI - 51.50%		Paid Off - 360		01-Jun-2004
75895649 1		138,427.00		138,003.40		29-Jun-2004	7.350%		GA - 92.28%		Paid Off - 180		01-Jun-2004
75925982 1		135,000.00		134,913.03		08-Jul-2004	8.200%		IL - 75.00%		Paid Off - 360		01-Jun-2004
76069921 1		300,450.00		300,258.40		29-Jun-2004	8.250%		CA - 81.20%		Paid Off - 360		01-Jun-2004
76171248 1		108,500.00		108,415.35		01-Jul-2004	7.250%		ME - 80.67%		Paid Off - 360		01-Jun-2004
76457704 1		82,880.00		82,805.80		15-Jun-2004	6.550%		IN - 90.00%		Paid Off - 360		01-Jun-2004
76492024 1		73,900.00		73,852.87		22-Jun-2004	8.250%		GA - 84.94%		Paid Off - 360		01-Jun-2004
76573005 1		250,000.00		249,801.06		30-Jun-2004	7.150%		MA - 50.00%		Paid Off - 360		01-Jun-2004
76777440 1		272,000.00		271,776.60		24-Jun-2004	6.990%		CA - 82.42%		Paid Off - 360		01-Jun-2004
76877000 1		193,000.00		192,904.06		09-Jul-2004	9.450%		NY - 65.42%		Paid Off - 360		01-Jun-2004
77070449 1		66,000.00		65,970.74		29-Jun-2004	9.990%		IL - 57.39%		Paid Off - 360		01-Jun-2004
77534386 1		120,000.00		119,947.47		24-Jun-2004	10.050%		IL - 72.73%		Paid Off - 360		01-Jun-2004
77569960 1		185,500.00		185,332.30		17-Jun-2004	6.500%		CA - 83.18%		Paid Off - 360		01-Jun-2004
77796563 2		512,000.00		511,518.85		06-Jul-2004	6.300%		IL - 78.77%		Paid Off - 360		01-Jun-2004
77877660 1		330,000.00		330,000.00		11-Jun-2004	7.990%		FL - 78.57%		Paid Off - 360		01-Jul-2004
77913267 2		380,000.00		379,744.51		01-Jul-2004	7.990%		CA - 84.44%		Paid Off - 360		01-Jun-2004
78179306 1		140,978.00		140,895.19		06-Jul-2004	8.650%		MO - 90.00%		Paid Off - 360		01-Jun-2004
79805867 1		60,000.00		60,000.00		02-Jul-2004	8.750%		MO - 69.57%		Paid Off - 360		01-Jul-2004



Page 18 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original				Current		State &		Type Prepayment		First
Loan Number			Original				Current		State &		Type Prepayment

&			Principal		Prepayment	Prepayment	Note		LTV at		&		Payment

Loan Group			Balance		Amount	Date	Rate		Origination		Original Term		Date

63222848 1		133,600.00		132,913.85		21-Jun-2004	7.990%		OR - 80.00%		Repur/Subs - 360		01-Jan-2004
63222848 1		133,600.00		132,913.85		21-Jun-2004	7.990%		OR - 80.00%		Repur/Subs - 360		01-Jan-2004
67615864 1		153,000.00		150,999.96		07-Jul-2004	5.990%		MI - 92.73%		Repur/Subs - 360		01-Mar-2004
72848187 1		150,000.00		149,842.22		21-Jun-2004	9.200%		IA - 85.71%		Repur/Subs - 360		01-Jun-2004
74019126 1		182,750.00		182,448.92		21-Jun-2004	6.990%		MS - 85.00%		Repur/Subs - 360		01-Jun-2004
74088584 1		135,000.00		134,855.01		21-Jun-2004	9.100%		TN - 90.00%		Repur/Subs - 360		01-Jun-2004
74184326 1		275,000.00		274,396.62		21-Jun-2004	5.500%		MA - 65.32%		Repur/Subs - 360		01-Jun-2004
74623083 1		109,400.00		108,220.76		21-Jun-2004	6.990%		CT - 84.15%		Repur/Subs - 360		01-Jun-2004
74884545 1		250,200.00		249,407.62		21-Jun-2004	6.600%		NY - 73.59%		Repur/Subs - 360		01-Jun-2004
75138024 1		204,000.00		201,612.68		07-Jul-2004	6.250%		UT - 78.46%		Repur/Subs - 180		01-Jun-2004
75253906 1		66,500.00		66,451.82		28-Jun-2004	10.950%		CO - 66.50%		Repur/Subs - 360		01-Jun-2004
75544361 1		145,000.00		144,718.76		21-Jun-2004	6.150%		CA - 63.04%		Repur/Subs - 360		01-Jun-2004
75602144 1		97,200.00		96,600.15		07-Jul-2004	8.750%		IL - 90.00%		Repur/Subs - 360		01-Jun-2004
75810242 1		115,650.00		114,933.72		07-Jul-2004	9.500%		OK - 90.00%		Repur/Subs - 360		01-Jun-2004
76036045 1		196,300.00		196,033.00		21-Jun-2004	7.950%		PA - 83.53%		Repur/Subs - 360		01-Jun-2004
76329903 1		265,000.00		264,495.79		10-Jun-2004	6.250%		CA - 85.48%		Repur/Subs - 360		01-Jun-2004
76339944 1		225,000.00		223,457.21		07-Jul-2004	6.990%		FL - 88.24%		Repur/Subs - 360		01-Jun-2004
76398783 1		62,500.00		62,415.68		28-Jun-2004	7.990%		PA - 65.10%		Repur/Subs - 360		01-Jun-2004
76438969 1		92,000.00		91,865.73		21-Jun-2004	7.600%		FL - 77.31%		Repur/Subs - 360		01-Jun-2004
76446004 1		168,600.00		168,372.52		21-Jun-2004	7.990%		WA - 88.74%		Repur/Subs - 360		01-Jun-2004
76466309 1		187,500.00		186,005.52		07-Jul-2004	6.450%		WI - 75.00%		Repur/Subs - 360		01-Jun-2004
76532100 1		106,000.00		105,412.43		07-Jul-2004	6.750%		CA - 75.71%		Repur/Subs - 360		01-Jun-2004
76668284 1		91,600.00		91,511.41		21-Jun-2004	9.600%		WI - 59.87%		Repur/Subs - 360		01-Jun-2004
76705367 1		78,000.00		77,909.91		21-Jun-2004	8.750%		CA - 33.91%		Repur/Subs - 360		01-Jun-2004
76739523 1		60,000.00		59,937.54		21-Jun-2004	9.250%		LA - 70.59%		Repur/Subs - 360		01-Jun-2004
76770882 1		245,000.00		244,524.82		21-Jun-2004	6.150%		WA - 79.03%		Repur/Subs - 360		01-Jun-2004
76840503 1		152,107.00		151,785.60		10-Jun-2004	5.700%		SC - 90.00%		Repur/Subs - 360		01-Jun-2004
76985266 1		85,000.00		84,906.59		28-Jun-2004	8.990%		FL - 85.00%		Repur/Subs - 360		01-Jun-2004
77535300 1		167,250.00		155,522.00		07-Jul-2004	7.750%		CA - 56.69%		Repur/Subs - 360		01-Jun-2004
77646404 2		360,000.00		359,721.75		21-Jun-2004	10.650%		FL - 75.00%		Repur/Subs - 360		01-Jun-2004
77681062 1		195,000.00		194,415.79		16-Jun-2004	7.750%		CA - 60.00%		Repur/Subs - 360		01-Jun-2004
77709343 1		82,500.00		82,414.13		28-Jun-2004	9.250%		FL - 75.00%		Repur/Subs - 360		01-Jun-2004
77757201 1		144,900.00		144,616.26		16-Jun-2004	6.100%		MD - 89.99%		Repur/Subs - 360		01-Jun-2004
77807741 1		61,600.00		61,532.30		08-Jul-2004	8.990%		CA - 57.55%		Repur/Subs - 360		01-Jun-2004
78068988 2		487,500.00		486,888.74		21-Jun-2004	8.350%		FL - 65.00%		Repur/Subs - 360		01-Jun-2004
78091485 2		395,000.00		394,196.41		08-Jul-2004	5.900%		CA - 76.70%		Repur/Subs - 360		01-Jun-2004


TOTAL			13,032,514.00		12,993,461.81
TOTAL


Page 19 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES
COLLATERAL REALIZED LOSSES
									Group 2		Group 1		Total



*Current*

Number of Loans Liquidated								0		0		0
Collateral Realized Loss/(Gain) Amount								0.00		0.00		0.00
Net Liquidation Proceeds								0.00		0.00		0.00



*Cumulative*

Number of Loans Liquidated								0		0		0
Collateral Realized Loss/(Gain) Amount								0.00		0.00		0.00
Net Liquidation Proceeds								0.00		0.00		0.00









Page 20 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution

DEFAULT SPEEDS
DEFAULT SPEEDS
									Group 2		Group 1		Total



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


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


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


Loss Severity Approximation for Current Period								0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation								0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation								0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off								0.00%		0.00%		0.00%











Page 21 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution





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 22 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Realized Loss Detail Report
Loan Number			Original		Prior		Current		State &

												First
&			Principal		Principal	Realized	Note		LTV at		Original		Payment

Loan Group			Balance		Balance	Loss/(Gain)	Rate		Origination		Term		Date





TOTAL



Page 23 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
								Group 2		Group 1		Total
Does a Trigger Event Exist? (0=No,1=Yes)												0
Has a Stepdown Date Occurred? (0=No,1=Yes)												0



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
								Group 2		Group 1		Total
Current LIBOR Rate												1.170000%
Next LIBOR Rate												1.450000%




Page 24 of 25
Ameriquest Mortgage Securities, Inc. 2004-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
REMIC 2004-R6

July 26, 2004 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

												Next PTR		CarryOver Amts Paid


CLASS
			REMIC1									0.000%		0.00
			A-1									1.660%		0.00
			A-2									1.590%		0.00
			A-3									1.720%		0.00
			A-4									1.900%		0.00
			M-1									2.850%		0.00
			M-2									3.350%		0.00
			M-3									3.600%		0.00
			M-4									4.950%		3,840.22
			M-5									3.950%		0.00
			CE									0.000%		0.00
			P									0.000%		0.00
			R									0.000%		0.00


















Page 25 of 25

AMERIQUEST MORTGAGE SECURITIES INC ASSET-BACKED PASS-THROUGH CERTIFICATES SERIES 2004-R6 8-K