
                                       UNITED STATES
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  December 27, 2004
                          (Date of earliest event reported)

            Indymac MBS Inc (as Depositor under the Pooling and Servicing
                Agreement, dated as March 1, 2004, providing for the
               issuance of IndyMAc INDX Mortgage Loan Trust 2004-AR1
                Mortgage Pass-Through Certificates, Series 2004-AR1)
                 (Exact name of registrant as specified in charter)


                                        DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-102888-18                         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


       (Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  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 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     December 27, 2004.

                                    Signatures

               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,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Indymac MBS Inc, Registrant


          Date:  Dec 31, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of December 27, 2004.


	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates


	December 27, 2004 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				10
			4.	Credit Enhancement Report				13
			5.	Collateral Report				14
			6.	Delinquency Report				17
			7.	REO Report				20
			8.	Prepayment Report				21
			9.	Prepayment Detail Report				24
			10.	Realized Loss Report				25
			11.	Realized Loss Detail Report				28
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				29
			13.	Other Related Information				30
			14.	Additional Certificate Report				31



				Total Number of Pages				31



			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.tss.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		IndyMac Bank					Cut-Off Date: March 1, 2004
	Certificate Insurer(s):							Closing Date: December 29, 2003
								First Payment Date: April 26, 2004
	Servicer(s):		IndyMac Bank Master Servicer


								Distribution Date: December 27, 2004
	Underwriter(s):		Goldman, Sachs & Co. Underwriter					Record Date: November 30, 2004







						Page 1 of 31					© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for December 27, 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)

1-A-1		219,843,000.00			199,950,075.96	413,335.13	3,052,412.91	3,465,748.04	-	-	196,897,663.06
2-A-1		294,041,000.00			268,356,970.38	554,745.29	4,608,623.79	5,163,369.08	-	-	263,748,346.59
A-X-1		-			-	248,213.19	-	248,213.19	-	-	-
A-X-2		-			848,868.78	250,725.04	-	250,725.04	-	183,827.95	1,032,696.73
A-R		100.00			-	0.01	-	0.01	-	-	-
B-1		15,388,000.00			15,358,635.40	34,564.99	743.27	35,308.26	-	-	15,357,892.14
B-2		7,144,000.00			7,130,367.26	19,790.51	345.07	20,135.58	-	-	7,130,022.19
B-3		4,121,000.00			4,113,135.98	13,301.30	199.05	13,500.35	-	-	4,112,936.93
B-4		3,846,000.00			3,838,660.76	12,413.69	185.77	12,599.46	-	-	3,838,474.99
B-5		3,022,000.00			3,016,233.18	9,754.07	145.97	9,900.04	-	-	3,016,087.21
B-6		2,205,478.27			2,201,269.61	7,118.59	106.53	7,225.12	-	-	2,201,163.08
P		100.00			100.00	45,589.16	-	45,589.16	-	-	100.00


Total		549,610,678.27			504,814,317.32	1,609,550.97	7,662,762.35	9,272,313.32	-	183,827.95	497,335,382.92


	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)

1-A-1				A-30/360	45660NZX6	219,843,000.00	909.513043	1.880138	13.884513	15.764650	895.628531
2-A-1				A-30/360	45660NZY4	294,041,000.00	912.651536	1.886626	15.673405	17.560031	896.978131
A-X-1				A-30/360	45660NZZ1	513,884,000.00	724.521071	0.483014	-	0.483014	695.533332
A-X-2				A-30/360	45660NA21	549,610,578.27	918.494362	0.456187	-	0.456187	904.886664
A-R				A-30/360	45660NA39	100.00	-	0.132000	-	0.132000	-
B-1				A-30/360	45660NA47	15,388,000.00	998.091721	2.246230	0.048302	2.294532	998.043419
B-2				A-30/360	45660NA54	7,144,000.00	998.091721	2.770228	0.048302	2.818530	998.043419
B-3				A-30/360	45660NA62	4,121,000.00	998.091721	3.227687	0.048302	3.275989	998.043419
B-4				A-30/360	45660NA70	3,846,000.00	998.091721	3.227689	0.048302	3.275990	998.043419
B-5				A-30/360	45660NA88	3,022,000.00	998.091721	3.227687	0.048302	3.275989	998.043419
B-6				A-30/360	45660NA96	2,205,478.27	998.091725	3.227685	0.048302	3.275987	998.043423
P				F-30/360	IN040A1P1	100.00	1,000.000000	455,891.600000	-	455,891.600000	1,000.000000


							Page 2 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for December 27, 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)

1-A-1	219,843,000.00		2,930,153.40		-	22,945,336.94	22,945,336.94	25,875,490.34	-	-	196,897,663.06
2-A-1	294,041,000.00		3,917,643.54		-	30,292,653.41	30,292,653.41	34,210,296.95	-	-	263,748,346.59
A-X-1	-		2,639,924.72		-	-	-	2,639,924.72	-	-	-
A-X-2	-		3,857,482.76		-	-	-	3,857,482.76	-	1,032,696.73	1,032,696.73
A-R	100.00		0.32		-	100.00	100.00	100.32	-	-	-
B-1	15,388,000.00		241,093.52		-	30,107.86	30,107.86	271,201.38	-	-	15,357,892.14
B-2	7,144,000.00		146,894.45		-	13,977.81	13,977.81	160,872.26	-	-	7,130,022.19
B-3	4,121,000.00		102,343.95		-	8,063.07	8,063.07	110,407.02	-	-	4,112,936.93
B-4	3,846,000.00		95,514.40		-	7,525.01	7,525.01	103,039.41	-	-	3,838,474.99
B-5	3,022,000.00		75,050.56		-	5,912.79	5,912.79	80,963.35	-	-	3,016,087.21
B-6	2,205,478.27		54,772.47		-	4,315.19	4,315.19	59,087.66	-	-	2,201,163.08
P	100.00		329,354.28		-	-	-	329,354.28	-	-	100.00


Total	549,610,678.27		14,390,228.37		-	53,307,992.08	53,307,992.08	67,698,220.45	-	1,032,696.73	497,335,382.92


	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)

1-A-1	2.48063%	199,950,075.96			413,335.13	-	-	-	413,335.13	413,335.13	-
2-A-1	2.48063%	268,356,970.38			554,745.29	-	-	-	554,745.29	554,745.29	-
A-X-1	0.80000%	372,319,786.00			248,213.19	-	0.01	-	248,213.20	248,213.19	0.01
A-X-2	1.03298%	504,814,217.31			434,552.99	-	0.00	-	434,552.99	434,552.99	0.01
A-R	4.19612%	-			-	-	-	-	-	0.01	-
B-1	2.70063%	15,358,635.40			34,564.99	-	-	-	34,564.99	34,564.99	-
B-2	3.33063%	7,130,367.26			19,790.51	-	-	-	19,790.51	19,790.51	-
B-3	3.88063%	4,113,135.98			13,301.30	-	-	-	13,301.30	13,301.30	-
B-4	3.88063%	3,838,660.76			12,413.69	-	-	-	12,413.69	12,413.69	-
B-5	3.88063%	3,016,233.18			9,754.07	-	-	-	9,754.07	9,754.07	-
B-6	3.88063%	2,201,269.61			7,118.59	-	-	-	7,118.59	7,118.59	-
P		100.00			-	-	-	-	-	45,589.16	-


Total		1,381,099,451.85			1,747,789.75	-	0.01	-	1,747,789.76	1,793,378.92	0.02


							Page 3 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for December 27, 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)

LT REMIC 1		549,610,678.27			510,440,032.28	1,793,378.91	7,478,934.41	9,272,313.32	-	-	502,961,097.87


Total		549,610,678.27			510,440,032.28	1,793,378.91	7,478,934.41	9,272,313.32	-	-	502,961,097.87


	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)

LT REMIC 1				F-30/360		549,610,678.27	928.730195	3.262999	13.607695	16.870694	915.122500


							Page 4 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for December 27, 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)

LT REMIC 1	549,610,678.27		15,422,925.04		-	52,275,295.41	52,275,295.41	67,698,220.45	-	-	502,961,097.87


Total	549,610,678.27		15,422,925.04		-	52,275,295.41	52,275,295.41	67,698,220.45	-	-	502,961,097.87


	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)

LT REMIC 1		510,440,032.28			1,793,378.91	-	-	-	1,793,378.91	1,793,378.91	-


Total		510,440,032.28			1,793,378.91	-	-	-	1,793,378.91	1,793,378.91	-


							Page 5 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for December 27, 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)

LT REMIC 2		549,610,678.27			510,440,032.31	1,793,378.36	7,478,934.40	9,272,312.76	-	-	502,961,097.91


Total		549,610,678.27			510,440,032.31	1,793,378.36	7,478,934.40	9,272,312.76	-	-	502,961,097.91


	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)

LT REMIC 2				F-30/360		549,610,678.27	928.730195	3.262998	13.607695	16.870693	915.122500


							Page 6 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for December 27, 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)

LT REMIC 2	549,610,678.27		15,422,927.92		-	52,275,245.36	52,275,245.36	67,698,173.28	-	-	502,961,097.91


Total	549,610,678.27		15,422,927.92		-	52,275,245.36	52,275,245.36	67,698,173.28	-	-	502,961,097.91


	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)

LT REMIC 2		510,440,032.31			1,793,378.36	-	-	-	1,793,378.36	1,793,378.36	-


Total		510,440,032.31			1,793,378.36	-	-	-	1,793,378.36	1,793,378.36	-


							Page 7 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for December 27, 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)

LT REMIC 3		549,610,678.27			510,440,032.32	1,609,550.97	7,478,934.40	9,088,485.37	-	-	502,961,097.92


Total		549,610,678.27			510,440,032.32	1,609,550.97	7,478,934.40	9,088,485.37	-	-	502,961,097.92


	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)

LT REMIC 3				F-30/360		549,610,678.27	928.730195	2.928529	13.607695	16.536224	915.122500


							Page 8 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Certificate Payment Report for December 27, 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)

LT REMIC 3	549,610,678.27		14,390,228.37		-	52,275,195.35	52,275,195.35	66,665,423.72	-	-	502,961,097.92


Total	549,610,678.27		14,390,228.37		-	52,275,195.35	52,275,195.35	66,665,423.72	-	-	502,961,097.92


	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)

LT REMIC 3		510,440,032.32			1,609,550.97	-	-	-	1,609,550.97	1,609,550.97	-


Total		510,440,032.32			1,609,550.97	-	-	-	1,609,550.97	1,609,550.97	-


							Page 9 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					4,505,841.61	2,973,092.79	7,478,934.40
	Principal Withdrawals					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL PRINCIPAL					4,505,841.61	2,973,092.79	7,478,934.40

	Interest Collections					1,011,454.23	767,274.37	1,778,728.60
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	45,589.16	45,589.16
	Interest Fees					(17,457.96)	(13,480.88)	(30,938.84)

	TOTAL INTEREST					993,996.27	799,382.65	1,793,378.92

	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					5,499,837.88	3,772,475.44	9,272,313.32

	Interest Payable to Bondholders					993,996.27	799,382.65	1,793,378.92


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal					12,975.60	11,452.33	24,427.93
	Curtailments					53,663.86	47,947.07	101,610.93
	Prepayments in Full					4,439,202.15	2,913,693.39	7,352,895.54
	Repurchases/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	LESS: Delinquent Principal					(8,553.26)	(9,795.93)	(18,349.19)
	LESS: Realized Losses					0.00	0.00	0.00
	PLUS: Recoveries					0.00	0.00	0.00
	PLUS: Substitution Shortfall Principal					0.00	0.00	0.00
	PLUS: Principal Loan Adjustments					0.00	0.00	0.00
	PLUS: Principal Advanced					8,553.26	9,795.93	18,349.19
	TOTAL PRINCIPAL					4,505,841.61	2,973,092.79	7,478,934.40


				Page 10 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL



	TOTAL PRINCIPAL OTHER ACCOUNTS					0.00	0.00	0.00


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest					1,085,952.25	822,326.35	1,908,278.60
	Repurchases/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Additional Interest					0.00	0.00	0.00
	LESS: Prepayment Interest Shortfalls					(3,514.46)	(1,882.10)	(5,396.56)
	LESS: Delinquent Interest					(897,346.82)	(672,609.38)	(1,569,956.20)
	LESS: Interest Realized Losses					0.00	0.00	0.00
	PLUS: Compensating Interest					3,514.46	1,882.10	5,396.56
	LESS: Civil Relief Act Shorfalls					0.00	0.00	0.00
	PLUS: Substiution Shortfall Interest					0.00	0.00	0.00
	PLUS: Interest Loan Adjustments					0.00	0.00	0.00
	LESS: Excess, Special Hazard, Fraud, & Bankruptcy Interest Losses					0.00	0.00	0.00
	Interest Advanced					822,848.80	617,557.40	1,440,406.20
	TOTAL INTEREST					1,011,454.23	767,274.37	1,778,728.60


				Page 11 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Prepayment Penalties					0.00	45,589.16	45,589.16



	TOTAL INTEREST OTHER ACCOUNTS					0.00	45,589.16	45,589.16


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					15,891.21	12,313.22	28,204.43
	Trustee Fees					1,566.75	1,167.66	2,734.41
	PMI Fees					0.00	0.00	0.00

	TOTAL INTEREST FEES					17,457.96	13,480.88	30,938.84


				Page 12 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for December 27, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


				Page 13 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					800	1196	1996
	Prior					738	1,103	1,841
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(10)	(14)	(24)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					728	1,089	1,817

	*Principal Balance:*
	Original					314,483,322.16	235,127,256.11	549,610,578.27
	Prior					289,245,552.47	215,568,664.84	504,814,217.31
	Prefunding					-	-	-
	Scheduled Principal					(12,975.60)	(11,452.33)	(24,427.93)
	Partial and Full Voluntary Prepayments					(4,492,866.01)	(2,961,640.46)	(7,454,506.47)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					284,739,710.86	212,595,572.05	497,335,282.91

PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 14 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					3.235647%	3.384594%	3.299368%
	Weighted Average Coupon Prior					4.433214%	4.504221%	4.463552%
	Weighted Average Coupon Current					4.505316%	4.577621%	4.536192%
	Weighted Average Months to Maturity Original					359	359	359
	Weighted Average Months to Maturity Prior					352	352	352
	Weighted Average Months to Maturity Current					351	351	351
	Weighted Avg Remaining Amortization Term Original					-	-	-
	Weighted Avg Remaining Amortization Term Prior					351	351	351
	Weighted Avg Remaining Amortization Term Current					350	350	350
	Weighted Average Seasoning Original					-	-	-
	Weighted Average Seasoning Prior					8.79	8.81	8.80
	Weighted Average Seasoning Current					9.78	9.81	9.79

Note: Original information refers to deal issue.


	Group 1
	Group 2
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 15 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original
	Weighted Average Margin Prior					2.908%	2.982%
	Weighted Average Margin Current					2.907%	2.983%
	Weighted Average Max Rate Original
	Weighted Average Max Rate Prior					9.139%	9.228%
	Weighted Average Max Rate Current					9.139%	9.229%
	Weighted Average Min Rate Original
	Weighted Average Min Rate Prior					1.250%	1.250%
	Weighted Average Min Rate Current					1.250%	1.250%
	Weighted Average Cap Up Original
	Weighted Average Cap Up Prior
	Weighted Average Cap Up Current
	Weighted Average Cap Down Original
	Weighted Average Cap Down Prior
	Weighted Average Cap Down Current

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					15,891.21	12,313.22	28,204.43
	Delinquent Servicing Fees					74,498.02	55,051.98	129,550.00
	TOTAL SERVICING FEES					90,389.23	67,365.20	157,754.43

	Total Servicing Fees					90,389.23	67,365.20	157,754.43
	Compensating Interest					(3,514.46)	(1,882.10)	(5,396.56)
	Delinquent Servicing Fees					(74,498.02)	(55,051.98)	(129,550.00)
	COLLECTED SERVICING FEES					12,376.75	10,431.12	22,807.87

	Total Advanced Principal For Current Payment Date					8,553.26	9,795.93	18,349.19
	Total Advanced Interest For Current Payment Date					822,848.80	617,557.40	1,440,406.20
	TOTAL ADVANCES FOR CURRENT PERIOD					831,402.06	627,353.33	1,458,755.39


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Prepayment Interest Shortfall (PPIS)					3,514.46	1,882.10	5,396.56
	Compensating Interest					(3,514.46)	(1,882.10)	(5,396.56)
	Net Prepayment Interest Shortfall (Net PPIS)					0.00	0.00	0.00

	Weighted Average Net Mortgage Rate					4.123816%	4.196121%	4.154692%


				Page 16 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	5,093,094.49	751,931.24	91,974.19	5,936,999.92
		% Balance		82.06%	1.02%	0.15%	0.02%	1.19%
		# Loans		1,468	18	3	1	22
		% # Loans		80.79%	0.99%	0.17%	0.06%	1.21%
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		552,772.47	-	-	-	552,772.47
		% Balance		0.11%	0.00%	0.00%	0.00%	0.11%
		# Loans		3	-	-	-	3
		% # Loans		0.17%	0.00%	0.00%	0.00%	0.17%
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		552,772.47	5,093,094.49	751,931.24	91,974.19	6,489,772.39
		% Balance		0.11%	1.02%	0.15%	0.02%	1.30%
		# Loans		3	18	3	1	25
		% # Loans		0.17%	0.99%	0.17%	0.06%	1.38%
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 17 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	2,271,301.03	407,168.01	-	2,678,469.04
		% Balance		81.59%	1.07%	0.19%	0.00%	1.26%
		# Loans		879	11	2	-	13
		% # Loans		80.72%	1.01%	0.18%	0.00%	1.19%
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		106,973.87	-	-	-	106,973.87
		% Balance		0.05%	0.00%	0.00%	0.00%	0.05%
		# Loans		1	-	-	-	1
		% # Loans		0.09%	0.00%	0.00%	0.00%	0.09%
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		106,973.87	2,271,301.03	407,168.01	-	2,785,442.91
		% Balance		0.05%	1.07%	0.19%	0.00%	1.31%
		# Loans		1	11	2	-	14
		% # Loans		0.09%	1.01%	0.18%	0.00%	1.29%
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 18 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	2,821,793.46	344,763.23	91,974.19	3,258,530.88
		% Balance		82.41%	0.99%	0.12%	0.03%	1.14%
		# Loans		589	7	1	1	9
		% # Loans		80.91%	0.96%	0.14%	0.14%	1.24%
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		445,798.60	-	-	-	445,798.60
		% Balance		0.16%	0.00%	0.00%	0.00%	0.16%
		# Loans		2	-	-	-	2
		% # Loans		0.27%	0.00%	0.00%	0.00%	0.27%
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		445,798.60	2,821,793.46	344,763.23	91,974.19	3,704,329.48
		% Balance		0.16%	0.99%	0.12%	0.03%	1.30%
		# Loans		2	7	1	1	11
		% # Loans		0.27%	0.96%	0.14%	0.14%	1.51%
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 19 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	REO Report for December 27, 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				Loan Group 2 = Group 2; REO Book Value = 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 20 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans					10	14	24
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					10	14	24

	Paid in Full Balance					4,439,202.15	2,913,693.39	7,352,895.54
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					53,663.86	47,947.07	101,610.93
	Total Prepayment Amount					4,492,866.01	2,961,640.46	7,454,506.47

	*Cumulative*
	Number of Paid in Full Loans					66	100	166
	Number of Repurchased Loans					-	1	1
	Total Number of Loans Prepaid in Full					66	101	167

	Paid in Full Balance					28,191,090.50	20,850,112.18	49,041,202.68
	Repurchased Loans Balance					-	268,687.43	268,687.43
	Curtailments Amount					1,098,600.17	1,084,688.31	2,183,288.48
	Total Prepayment Amount					29,289,690.67	22,203,487.92	51,493,178.59

SPACE INTENTIONALLY LEFT BLANK


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


				Page 21 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					1.55%	1.37%	1.48%
	3 Months Avg SMM					1.22%	1.29%	1.25%
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.08%	1.10%	1.09%

	CPR					17.13%	15.30%	16.35%
	3 Months Avg CPR					13.65%	14.41%	13.98%
	12 Months Avg CPR
	Avg CPR Since Cut-off					12.24%	12.40%	12.31%

	PSA					875.39%	780.01%	834.84%
	3 Months Avg PSA Approximation					777.10%	818.05%	794.68%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1094.63%	1106.75%	1099.82%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 22 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1
	Group 2

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 23 of 31				© COPYRIGHT 2004 Deutsche Bank


	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 24						Loan Group 1 = Group 1
Total Original Principal Balance = 7,366,466.42						Loan Group 2 = Group 2
Total Prepayment Amount = 7,352,895.54


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

3075395 1			249,177.86	249,873.69	Nov-30-04	4.695%	CA - 75.00%	Paid Off - 360	Jan-15-04
3199982 1			244,017.50	243,662.19	Nov-22-04	5.095%	CA - 66.08%	Paid Off - 360	Dec-16-03
3260290 1			119,792.31	119,574.35	Dec-06-04	5.045%	AZ - 53.81%	Paid Off - 360	Jan-16-04
3287667 1			129,467.55	130,127.89	Nov-22-04	5.095%	FL - 56.03%	Paid Off - 360	Dec-19-03
3296037 1			203,486.97	201,157.17	Nov-29-04	3.795%	MD - 75.56%	Paid Off - 360	Jan-23-04
3325683 1			332,237.15	334,176.89	Nov-17-04	5.145%	CA - 78.91%	Paid Off - 360	Jan-22-04
3330889 1			120,000.00	120,026.11	Nov-29-04	4.695%	MO - 66.67%	Paid Off - 360	Feb-04-04
3344367 1			126,709.06	123,394.76	Dec-01-04	4.645%	NJ - 33.42%	Paid Off - 360	Jan-08-04
3354632 1			217,553.92	217,417.51	Nov-30-04	4.595%	CA - 51.29%	Paid Off - 360	Jan-06-04
3362553 1			204,330.83	205,213.24	Dec-01-04	4.995%	CA - 80.00%	Paid Off - 360	Jan-15-04
3369903 1			273,871.16	271,872.49	Dec-03-04	4.695%	MO - 75.83%	Paid Off - 360	Jan-26-04
3407343 1			324,000.00	323,148.93	Nov-23-04	4.695%	CA - 80.00%	Paid Off - 360	Feb-06-04
3427085 1			250,000.00	249,608.89	Nov-23-04	4.745%	CA - 79.11%	Paid Off - 360	Feb-02-04
3479128 1			125,000.00	124,439.28	Nov-19-04	3.895%	CA - 32.13%	Paid Off - 360	Feb-11-04
3120567 2			492,651.82	486,281.63	Nov-16-04	3.745%	CA - 80.00%	Paid Off - 360	Jan-13-04
3293155 2			251,422.71	251,812.22	Dec-01-04	4.595%	CA - 73.90%	Paid Off - 360	Dec-19-03
3299993 2			742,295.61	742,644.37	Dec-01-04	4.645%	IL - 78.32%	Paid Off - 360	Jan-26-04
3312066 2			676,746.11	677,019.06	Nov-19-04	4.395%	CA - 70.00%	Paid Off - 360	Jan-08-04
3319607 2			355,358.63	354,500.80	Dec-01-04	4.895%	CA - 75.00%	Paid Off - 360	Dec-10-03
3325847 2			277,861.99	278,544.01	Nov-24-04	4.645%	CA - 73.29%	Paid Off - 360	Jan-07-04
3356091 2			569,691.92	568,591.98	Nov-29-04	3.995%	KS - 62.06%	Paid Off - 360	Jan-27-04
3375809 2			518,808.76	519,731.63	Nov-19-04	4.545%	CA - 71.23%	Paid Off - 360	Jan-08-04
3387909 2			224,484.56	224,615.91	Nov-18-04	4.695%	CA - 75.00%	Paid Off - 360	Jan-20-04
3432892 2			337,500.00	335,460.54	Nov-16-04	3.995%	CA - 75.00%	Paid Off - 360	Feb-01-04


					Page 24 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	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							5,048,142.17
	Current Fraud Loss Coverage Amount							16,488,317.00
	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


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 25 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


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
	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
	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
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	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

	Group 1
	Group 2
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 26 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral

	Group 1
	Group 2

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 27 of 31				© COPYRIGHT 2004 Deutsche Bank


	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for December 27, 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						Loan Group 2 = Group 2
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 28 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 27, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL

	Has the Optional Termination Date been reached?							No

	Have the Sr. Prepay Step Down Cond been satisfied?							Yes

	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						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Current Senior Percentage					92.942608%	92.927957%	93.092873%
	Next Senior Percentage					0.000000%	0.000000%	0.000000%
	Current Subordinate Percentage					7.057392%	7.072043%	6.907127%
	Next Subordinate Percentage					0.000000%	0.000000%	0.000000%
	Current Senior Prepayment Percentage					100.000000%	100.000000%	0.000000%
	Next Projected Senior Prepayment Percentage					0.000000%	0.000000%	0.000000%
	Current Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%
	Next Projected Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%


								0.000000%
								0.000000%

				Page 29 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Other Related Information for December 27, 2004 Distribution


	Other Related Information


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL


	Scheduled Principal
	1 Month Prior							24,427.93
	2 Months Prior							30,829.57
	3 Months Prior							36,887.13
	4 Months Prior							46,906.22
	5 Months Prior							60,166.45
	6 Months Prior							67,577.30
	7 Months Prior							69,663.60
	8 Months Prior							69,784.66
	9 Months Prior							375,873.91
	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							11.68
	4 Months Prior							0.00
	5 Months Prior							15.71
	6 Months Prior							83.36
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							(36.24)
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00


				Page 30 of 31				© COPYRIGHT 2004 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2004-AR1
	Mortgage Pass-Through Certificates

	Additional Certificate Report for December 27, 2004 Distribution


	Additional Certificate Report


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

	1-A-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	2-A-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	A-X-1	0.00	0.00	0.00	0.01	0.00	0.00	0.00
	A-X-2	0.00	0.00	0.00	0.01	0.00	0.00	0.00
	A-R	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	B-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	B-2	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	B-3	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	B-4	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	B-5	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	B-6	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P	0.00	0.00	0.00	0.00	0.00	0.00	0.00


				Page 31 of 31				© COPYRIGHT 2004 Deutsche Bank

INDYMAC INDX MORTGAGE LOAN TRUST 2004-AR1 8-K