
                                       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):  August 25, 2005
                          (Date of earliest event reported)

            Indymac MBS Inc (as Depositor under the Pooling and Servicing
                Agreement, dated as January 1, 2005, providing for the
                 issuance of IndyMAc INDX Mortgage Loan Trust 2005-AR2
                Mortgage Pass-Through Certificates, Series 2005-AR2)
                 (Exact name of registrant as specified in charter)


                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-119384-09                         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
     August 25, 2005.

                                    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:  Aug 26, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of August 25, 2005.


	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates


	August 25, 2005 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Prepayment Report				15
			9.	Prepayment Detail Report				18
			10.	Realized Loss Report				20
			11.	Realized Loss Detail Report				23
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				24
			13.	Other Related Information				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.tss.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		IndyMac Bank					Cut-Off Date: January 1, 2005
	Certificate Insurer(s):							Closing Date: January 28, 2005
								First Payment Date: February 25, 2005
	Servicer(s):		IndyMac Bank Servicer


								Distribution Date: August 25, 2005
	Underwriter(s):		Greenwich Capital Markets Underwriter					Record Date: August 24, 2005
								July 29, 2005






						Page 1 of 25					© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates
	Master Remic Series 2005-AR2
	Certificate Payment Report for August 25, 2005 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	STEP	604,166,000.00			574,616,412.30	1,880,272.59	8,348,990.78	10,229,263.37	-	-	566,267,421.52
2-A-1A	STEP	133,015,000.00			123,393,168.79	401,644.76	2,471,669.19	2,873,313.95	-	-	120,921,499.60
2-A-1B	STEP	88,682,000.00			82,267,060.06	272,738.16	1,647,878.56	1,920,616.72	-	-	80,619,181.50
2-A-2A	STEP	188,365,000.00			174,739,346.99	571,785.97	3,500,176.42	4,071,962.39	-	-	171,239,170.57
2-A-2B	STEP	33,242,000.00			30,837,392.16	102,500.07	617,698.96	720,199.03	-	-	30,219,693.20
2-A-3	STEP	24,000,000.00			22,263,925.50	74,002.81	445,965.20	519,968.01	-	-	21,817,960.30
2-A-4	STEP	43,130,000.00			40,010,129.46	129,032.67	801,436.62	930,469.29	-	-	39,208,692.84
A-X-1	IO	-			-	586,418.59	-	586,418.59	-	-	-
A-X-2	IO	-			-	630,965.52	-	630,965.52	-	-	-
A-R	R	100.00			-	-	-	-	-	-	-
B-1	SUB	26,894,000.00			26,792,420.69	88,414.99	30,115.68	118,530.67	-	-	26,762,305.01
B-2	SUB	17,929,000.00			17,861,281.72	64,895.99	20,076.74	84,972.73	-	-	17,841,204.98
B-3	SUB	14,344,000.00			14,289,822.35	62,041.65	16,062.29	78,103.94	-	-	14,273,760.06
B-4	SUB	11,355,000.00			11,312,111.88	49,113.42	12,715.23	61,828.65	-	-	11,299,396.65
B-5	SUB	5,976,000.00			5,953,428.49	25,847.80	6,691.87	32,539.67	-	-	5,946,736.62
B-6	SUB	4,184,209.95			4,168,406.41	18,097.83	4,685.44	22,783.27	-	-	4,163,720.97
P	SUB	100.00			100.00	184,538.63	-	184,538.63	-	-	100.00


Total		1,195,282,409.95			1,128,505,006.80	5,142,311.45	17,924,162.98	23,066,474.43	-	-	1,110,580,843.82
0

	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-Act/360	45660LCK3	604,166,000.00	951.090284	3.112179	13.819034	16.931213	937.271249
2-A-1A	07/25/05	08/24/05		A-Act/360	45660LCL1	133,015,000.00	927.663563	3.019545	18.581883	21.601428	909.081680
2-A-1B	07/25/05	08/24/05		A-Act/360	45660LCM9	88,682,000.00	927.663563	3.075462	18.581883	21.657346	909.081679
2-A-2A	07/25/05	08/24/05		A-Act/360	45660LCN7	188,365,000.00	927.663563	3.035521	18.581883	21.617404	909.081680
2-A-2B	07/25/05	08/24/05		A-Act/360	45660LCP2	33,242,000.00	927.663563	3.083451	18.581883	21.665334	909.081680
2-A-3	07/25/05	08/24/05		A-Act/360	45660LCQ0	24,000,000.00	927.663563	3.083450	18.581883	21.665334	909.081679
2-A-4				A-30/360	45660LCR8	43,130,000.00	927.663563	2.991715	18.581883	21.573598	909.081680
A-X-1				F-30/360	45660LCS6	1,114,600,000.00	789.187045	0.526125	-	0.526125	758.488485
A-X-2				A-30/360	45660LCT4	1,195,282,309.00	944.132527	0.527880	-	0.527880	929.136770
A-R				A-30/360	45660LEE5	100.00	-	-	-	-	-
B-1				A-30/360	45660LCU1	26,894,000.00	996.222975	3.287536	1.119792	4.407328	995.103183
B-2				A-30/360	45660LCV9	17,929,000.00	996.222975	3.619610	1.119791	4.739402	995.103184
B-3				A-30/360	45660LCW7	14,344,000.00	996.222975	4.325268	1.119792	5.445060	995.103183
B-4				A-30/360	45660LCX5	11,355,000.00	996.222975	4.325268	1.119791	5.445059	995.103184
B-5				A-30/360	45660LCY3	5,976,000.00	996.222974	4.325268	1.119791	5.445059	995.103183
B-6				A-30/360	45660LCZ0	4,184,209.95	996.223053	4.325268	1.119791	5.445059	995.103262
P				A-30/360	45660LDA4	100.00	1,000.000000	1,845,386.300000	-	1,845,386.300000	1,000.000000


0

							Page 2 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates
	Master Remic Series 2005-AR2
	Certificate Payment Report for August 25, 2005 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	604,166,000.00		11,493,829.45		35,681,200.13	2,217,378.35	37,898,578.48	49,392,407.93	-	-	566,267,421.52
2-A-1A	133,015,000.00		2,481,734.62		11,276,287.77	817,212.63	12,093,500.40	14,575,235.02	-	-	120,921,499.60
2-A-1B	88,682,000.00		1,689,597.09		7,517,977.32	544,841.18	8,062,818.50	9,752,415.59	-	-	80,619,181.50
2-A-2A	188,365,000.00		3,535,675.51		16,921,598.46	204,230.97	17,125,829.43	20,661,504.94	-	-	171,239,170.57
2-A-2B	33,242,000.00		635,211.58		3,022,306.80	-	3,022,306.80	3,657,518.38	-	-	30,219,693.20
2-A-3	24,000,000.00		458,608.93		2,182,039.70	-	2,182,039.70	2,640,648.63	-	-	21,817,960.30
2-A-4	43,130,000.00		818,145.76		3,921,307.16	-	3,921,307.16	4,739,452.92	-	-	39,208,692.84
A-X-1	-		4,634,413.93		-	-	-	4,634,413.93	-	-	-
A-X-2	-		4,283,775.93		-	-	-	4,283,775.93	-	-	-
A-R	100.00		0.26		-	100.00	100.00	100.26	-	-	-
B-1	26,894,000.00		541,466.95		61,455.05	70,239.94	131,694.99	673,161.94	-	-	26,762,305.01
B-2	17,929,000.00		402,289.26		32,191.67	55,603.35	87,795.02	490,084.28	-	-	17,841,204.98
B-3	14,344,000.00		392,093.89		40,976.56	29,263.38	70,239.94	462,333.83	-	-	14,273,760.06
B-4	11,355,000.00		310,389.43		35,114.05	20,489.30	55,603.35	365,992.78	-	-	11,299,396.65
B-5	5,976,000.00		163,354.23		29,263.38	-	29,263.38	192,617.61	-	-	5,946,736.62
B-6	4,184,209.95		114,375.57		-	20,488.98	20,488.98	134,864.55	-	-	4,163,720.97
P	100.00		666,210.21		-	-	-	666,210.21	-	-	100.00


Total	1,195,282,409.95		32,621,172.60		80,721,718.05	3,979,848.08	84,701,566.13	117,322,738.73	-	-	1,110,580,843.82
0

	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	3.80000%	574,616,412.30			1,880,272.59	-	-	-	1,880,272.59	1,880,272.59	-
2-A-1A	3.78000%	123,393,168.79			401,644.76	-	-	-	401,644.76	401,644.76	-
2-A-1B	3.85000%	82,267,060.06			272,738.16	-	-	-	272,738.16	272,738.16	-
2-A-2A	3.80000%	174,739,346.99			571,785.97	-	-	-	571,785.97	571,785.97	-
2-A-2B	3.86000%	30,837,392.16			102,500.07	-	-	-	102,500.07	102,500.07	-
2-A-3	3.86000%	22,263,925.50			74,002.81	-	-	-	74,002.81	74,002.81	-
2-A-4	3.87000%	40,010,129.46			129,032.67	-	-	-	129,032.67	129,032.67	-
A-X-1	0.80000%	879,627,880.00			586,418.59	-	-	-	586,418.59	586,418.59	-
A-X-2	0.67094%	1,128,504,906.47			630,965.52	-	-	-	630,965.52	630,965.52	-
A-R	5.33352%	-			-	-	-	-	-	-	-
B-1	3.96000%	26,792,420.69			88,414.99	-	-	-	88,414.99	88,414.99	-
B-2	4.36000%	17,861,281.72			64,895.99	-	-	-	64,895.99	64,895.99	-
B-3	5.21000%	14,289,822.35			62,041.65	-	-	-	62,041.65	62,041.65	-
B-4	5.21000%	11,312,111.88			49,113.42	-	-	-	49,113.42	49,113.42	-
B-5	5.21000%	5,953,428.49			25,847.80	-	-	-	25,847.80	25,847.80	-
B-6	5.21000%	4,168,406.41			18,097.83	-	-	-	18,097.83	18,097.83	-
P		100.00			-	-	-	-	-	184,538.63	-


Total		3,136,637,793.27			4,957,772.82	-	-	-	4,957,772.82	5,142,311.45	-
0

							Page 3 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Collection Account Report for August 25, 2005 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					9,575,088.09	8,349,074.91	17,924,163.00
	Principal Withdrawals					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL PRINCIPAL					9,575,088.09	8,349,074.91	17,924,163.00

	Interest Collections					2,248,754.05	2,801,560.79	5,050,314.84
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	184,538.63	184,538.63
	Interest Fees					(38,576.53)	(53,965.49)	(92,542.03)

	TOTAL INTEREST					2,210,177.52	2,932,133.93	5,142,311.44

	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					11,785,265.61	11,281,208.84	23,066,474.44

	Interest Payable to Bondholders					2,210,177.52	2,932,133.93	5,142,311.44


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal					700.24	1,193.59	1,893.83
	Curtailments					(419,580.40)	(480,905.65)	(900,486.05)
	Prepayments in Full					8,743,197.80	8,828,786.97	17,571,984.77
	Repurchases/Substitutions					1,250,770.45	0.00	1,250,770.45
	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					(66.77)	(1,193.59)	(1,260.36)
	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					66.77	1,193.59	1,260.36
	TOTAL PRINCIPAL					9,575,088.09	8,349,074.91	17,924,163.00


				Page 4 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Collection Account Report for August 25, 2005 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					2,365,150.18	2,941,680.21	5,306,830.39
	Repurchases/Substitutions					5,245.94	0.00	5,245.94
	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					(4,206.34)	(5,897.32)	(10,103.66)
	LESS: Delinquent Interest					(1,809,438.37)	(2,133,782.81)	(3,943,221.18)
	LESS: Interest Realized Losses					0.00	0.00	0.00
	PLUS: Compensating Interest					4,206.34	5,897.32	10,103.66
	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					1,687,796.30	1,993,663.39	3,681,459.69
	Shortfall reserve deposits					0.00	0.00	0.00
	TOTAL INTEREST					2,248,754.05	2,801,560.79	5,050,314.84


				Page 5 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Collection Account Report for August 25, 2005 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	184,538.63	184,538.63



	TOTAL INTEREST OTHER ACCOUNTS					0.00	184,538.63	184,538.63


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					37,832.32	53,063.97	90,896.29
	Trustee Fees					744.21	901.52	1,645.74


	TOTAL INTEREST FEES					38,576.53	53,965.49	92,542.03


				Page 6 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for August 25, 2005 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Carryover Shortfall Reserve Fund Beginning Balance							1,000.00
	Required Reserve Fund Deposit							0.00
	Carryover Shortfall Amount							0.00
	Carryover Shortfall Reserve Fund Ending Balance							1,000.00


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


				Page 7 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Collateral Report for August 25, 2005 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original					1086	2948	4034
	Prior					1,020	2,812	3,832
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(17)	(43)	(60)
	Repurchases					(1)	-	(1)
	Liquidations					-	-	-
	Current					1,002	2,769	3,771

	Principal Balance:
	Original					547,384,686.80	647,897,623.15	1,195,282,309.95
	Prior					510,318,045.49	618,186,860.98	1,128,504,906.47
	Prefunding					-	-	-
	Scheduled Principal					(700.24)	(1,193.59)	(1,893.83)
	Partial and Full Voluntary Prepayments					(8,323,617.40)	(8,347,881.32)	(16,671,498.72)
	Repurchases					(1,250,770.45)	-	(1,250,770.45)
	Liquidations					-	-	-
	Current					500,742,957.40	609,837,786.07	1,110,580,743.47

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 8 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Collateral Report for August 25, 2005 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					3.358160%	3.475396%	3.421707%
	Weighted Average Coupon Prior					5.442171%	5.581022%	5.518111%
	Weighted Average Coupon Current					5.573927%	5.710274%	5.648617%
	Weighted Average Months to Maturity Original					-	-	-
	Weighted Average Months to Maturity Prior					354	354	354
	Weighted Average Months to Maturity Current					353	353	353
	Weighted Avg Remaining Amortization Term Original					359	359	359
	Weighted Avg Remaining Amortization Term Prior					353	353	353
	Weighted Avg Remaining Amortization Term Current					352	352	352
	Weighted Average Seasoning Original					0.85	0.84	0.84
	Weighted Average Seasoning Prior					6.83	6.84	6.83
	Weighted Average Seasoning Current					7.83	7.84	7.83

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 9 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Collateral Report for August 25, 2005 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					2.930%	3.078%
	Weighted Average Margin Prior					2.939%	3.080%
	Weighted Average Margin Current					2.942%	3.080%
	Weighted Average Max Rate Original					9.950%	9.950%
	Weighted Average Max Rate Prior					9.950%	9.950%
	Weighted Average Max Rate Current					9.950%	9.950%
	Weighted Average Min Rate Original
	Weighted Average Min Rate Prior
	Weighted Average Min Rate Current
	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					37,832.32	53,063.97	90,896.29
	Delinquent Servicing Fees					121,642.07	140,119.42	261,761.49
	TOTAL SERVICING FEES					159,474.39	193,183.39	352,657.78

	Total Servicing Fees					159,474.39	193,183.39	352,657.78
	Compensating Interest					(4,206.34)	(5,897.32)	(10,103.66)
	Delinquent Servicing Fees					(121,642.07)	(140,119.42)	(261,761.49)
	COLLECTED SERVICING FEES					33,625.98	47,166.65	80,792.63

	Total Advanced Principal For Current Payment Date					66.77	1,193.59	1,260.36
	Total Advanced Interest For Current Payment Date					1,687,796.30	1,993,663.39	3,681,459.69
	TOTAL ADVANCES FOR CURRENT PERIOD					1,687,863.07	1,994,856.98	3,682,720.05


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Prepayment Interest Shortfall (PPIS)					4,206.34	5,897.32	10,103.66
	Compensating Interest					(4,206.34)	(5,897.32)	(10,103.66)
	Net Prepayment Interest Shortfall (Net PPIS)					0.00	0.00	0.00

	Weighted Average Net Mortgage Rate					5.197177%	5.333524%	5.271867%

	Current Deferred Interest					704,650.37	901,501.16	1,606,151.53
	Cumulative Deferred Interest					3,635,266.16	4,691,751.09	8,327,017.25

	Net Deferred Interest					0.00	0.00	0.00
	Cumulative Net Deferred Interest					0.00	0.00	0.00



				Page 10 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Delinquency Report for August 25, 2005 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	8,648,318.64	984,646.70	-	9,632,965.34
		% Balance		74.53%	0.78%	0.09%	0.00%	0.87%
		# Loans		2,754	32	2	-	34
		% # Loans		73.03%	0.85%	0.05%	0.00%	0.90%
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		699,607.32	-	204,257.78	113,035.98	1,016,901.08
		% Balance		0.06%	0.00%	0.02%	0.01%	0.09%
		# Loans		3	-	1	1	5
		% # Loans		0.08%	0.00%	0.03%	0.03%	0.13%
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		699,607.32	8,648,318.64	1,188,904.48	113,035.98	10,649,866.42
		% Balance		0.06%	0.78%	0.11%	0.01%	0.96%
		# Loans		3	32	3	1	39
		% # Loans		0.08%	0.85%	0.08%	0.03%	1.03%
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Delinquency Report for August 25, 2005 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	5,461,303.50	333,116.80	-	5,794,420.30
		% Balance		72.47%	0.90%	0.05%	0.00%	0.95%
		# Loans		1,977	25	1	-	26
		% # Loans		71.40%	0.90%	0.04%	0.00%	0.94%
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		699,607.32	-	204,257.78	113,035.98	1,016,901.08
		% Balance		0.11%	0.00%	0.03%	0.02%	0.17%
		# Loans		3	-	1	1	5
		% # Loans		0.11%	0.00%	0.04%	0.04%	0.18%
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		699,607.32	5,461,303.50	537,374.58	113,035.98	6,811,321.38
		% Balance		0.11%	0.90%	0.09%	0.02%	1.12%
		# Loans		3	25	2	1	31
		% # Loans		0.11%	0.90%	0.07%	0.04%	1.12%
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 12 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Delinquency Report for August 25, 2005 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	3,187,015.14	651,529.90	-	3,838,545.04
		% Balance		77.04%	0.64%	0.13%	0.00%	0.77%
		# Loans		777	7	1	-	8
		% # Loans		77.54%	0.70%	0.10%	0.00%	0.80%
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		-	3,187,015.14	651,529.90	-	3,838,545.04
		% Balance		0.00%	0.64%	0.13%	0.00%	0.77%
		# Loans		-	7	1	-	8
		% # Loans		0.00%	0.70%	0.10%	0.00%	0.80%
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 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	REO Report for August 25, 2005 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 14 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Prepayment Report for August 25, 2005 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	Current
	Number of Paid in Full Loans					17	43	60
	Number of Repurchased Loans					1	-	1
	Total Number of Loans Prepaid in Full					18	43	61

	Paid in Full Balance					8,743,197.80	8,828,786.97	17,571,984.77
	Repurchased Loans Balance					1,250,770.45	-	1,250,770.45
	Curtailments Amount					(419,580.40)	(480,905.65)	(900,486.05)
	Total Prepayment Amount					9,574,387.85	8,347,881.32	17,922,269.17

	Cumulative
	Number of Paid in Full Loans					79	169	248
	Number of Repurchased Loans					5	10	15
	Total Number of Loans Prepaid in Full					84	179	263

	Paid in Full Balance					44,429,915.20	37,115,917.75	81,545,832.95
	Repurchased Loans Balance					3,119,485.10	2,115,160.57	5,234,645.67
	Curtailments Amount					(1,158,098.74)	(1,434,617.62)	(2,592,716.36)
	Total Prepayment Amount					46,391,301.56	37,796,460.70	84,187,762.26


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


				Page 15 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Prepayment Report for August 25, 2005 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					1.88%	1.35%	1.59%
	3 Months Avg SMM					1.61%	1.15%	1.36%
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.26%	0.86%	1.04%

	CPR					20.33%	15.05%	17.48%
	3 Months Avg CPR					17.65%	12.99%	15.13%
	12 Months Avg CPR
	Avg CPR Since Cut-off					14.09%	9.79%	11.77%

	PSA					1298.76%	960.61%	1115.88%
	3 Months Avg PSA Approximation					1292.42%	950.20%	1107.29%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1548.66%	1075.60%	1293.32%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 16 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Prepayment Report for August 25, 2005 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.
PLEASE NOTE: Negative Amortization Amounts are included in Voluntary Partial Prepayments
				Page 17 of 25				© COPYRIGHT 2005 Deutsche Bank


	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for August 25, 2005 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 61						Loan Group 1 = Group 1
Total Original Principal Balance = 18,810,621.00						Loan Group 2 = Group 2
Total Prepayment Amount = 18,822,755.22


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

120114535 1			260,000.00	262,015.56	Aug-12-05	5.933%	VA - 80.00%	Paid Off - 360	Jul-26-04
120124976 1			300,000.00	301,998.85	Jul-26-05	5.983%	CA - 75.00%	Paid Off - 360	Oct-25-04
120158008 1			186,900.00	187,525.24	Jul-18-05	5.683%	AZ - 79.99%	Paid Off - 360	Dec-17-04
120181859 1			126,271.00	126,065.02	Aug-15-05	5.333%	NV - 80.00%	Paid Off - 360	Nov-09-04
120212767 1			80,000.00	80,172.22	Aug-03-05	5.533%	FL - 61.54%	Paid Off - 360	Dec-14-04
120231717 1			215,000.00	216,056.63	Jul-22-05	5.833%	NJ - 72.88%	Paid Off - 360	Nov-24-04
120249425 1			306,500.00	307,200.83	Jul-29-05	5.383%	CA - 62.55%	Paid Off - 360	Nov-24-04
120327322 1			84,350.00	84,352.83	Jul-19-05	5.383%	FL - 82.29%	Paid Off - 360	Nov-15-04
120340868 1			242,000.00	243,572.40	Aug-01-05	5.983%	CA - 60.50%	Paid Off - 360	Sep-28-04
120403548 1			243,000.00	243,134.80	Aug-10-05	5.133%	CA - 72.54%	Paid Off - 360	Nov-18-04
120444049 1			100,000.00	96,732.61	Jul-18-05	5.283%	OH - 50.76%	Paid Off - 360	Dec-08-04
120445172 1			150,000.00	150,198.36	Jul-29-05	5.283%	MN - 56.39%	Paid Off - 360	Nov-10-04
120473577 1			100,000.00	100,493.50	Aug-01-05	6.183%	NJ - 62.89%	Paid Off - 360	Oct-29-04
120488557 1			205,000.00	205,179.18	Aug-04-05	5.033%	CA - 71.93%	Paid Off - 360	Nov-01-04
120494008 1			196,350.00	197,265.28	Aug-02-05	5.783%	TX - 56.42%	Paid Off - 360	Nov-22-04
120494676 1			272,000.00	273,554.73	Aug-12-05	5.983%	CA - 63.26%	Paid Off - 360	Oct-19-04
120496522 1			336,000.00	338,928.06	Aug-03-05	6.583%	NJ - 80.00%	Paid Off - 360	Nov-19-04
120507710 1			310,000.00	311,593.88	Aug-02-05	5.883%	CA - 62.00%	Paid Off - 360	Nov-05-04
120512811 1			142,000.00	142,212.41	Jul-18-05	5.733%	MA - 45.81%	Paid Off - 360	Dec-06-04
120514660 1			150,000.00	148,434.92	Jul-20-05	5.483%	NJ - 51.72%	Paid Off - 360	Nov-24-04
120517608 1			304,000.00	303,625.87	Aug-03-05	5.483%	CA - 95.00%	Paid Off - 360	Nov-03-04
120517694 1			176,250.00	176,696.69	Aug-02-05	5.583%	WA - 75.00%	Paid Off - 360	Nov-15-04
120527973 1			308,000.00	308,971.57	Jul-21-05	5.983%	CA - 80.00%	Paid Off - 360	Oct-18-04
120547398 1			220,000.00	220,469.71	Aug-02-05	5.283%	FL - 80.00%	Paid Off - 360	Nov-09-04
120547447 1			230,000.00	229,271.70	Jul-28-05	6.283%	CA - 54.12%	Paid Off - 360	Oct-26-04
120553333 1			92,000.00	81,407.21	Jul-27-05	5.283%	AZ - 47.18%	Paid Off - 360	Nov-19-04
120574430 1			187,500.00	187,968.72	Aug-15-05	5.533%	MD - 75.00%	Paid Off - 360	Dec-08-04
120577116 1			76,000.00	75,911.10	Jul-26-05	6.183%	CO - 58.46%	Paid Off - 360	Nov-16-04
120584417 1			341,600.00	344,057.15	Jul-18-05	6.283%	CA - 80.00%	Paid Off - 360	Nov-12-04
120599134 1			244,000.00	244,650.95	Aug-10-05	5.483%	NJ - 69.71%	Paid Off - 360	Nov-23-04
120611199 1			280,000.00	281,022.10	Jul-18-05	5.583%	WA - 80.00%	Paid Off - 360	Nov-17-04
120618017 1			185,000.00	185,458.18	Jul-18-05	5.383%	CA - 74.00%	Paid Off - 360	Nov-15-04
120631486 1			135,000.00	135,902.67	Aug-03-05	6.183%	RI - 60.00%	Paid Off - 360	Nov-30-04
120635362 1			153,200.00	153,073.19	Aug-01-05	5.483%	MO - 80.00%	Paid Off - 360	Dec-16-04
120636983 1			209,000.00	210,397.41	Jul-21-05	6.183%	CA - 55.73%	Paid Off - 360	Nov-11-04
120650689 1			160,000.00	159,445.91	Aug-04-05	5.183%	AZ - 88.40%	Paid Off - 360	Dec-08-04
120666903 1			100,500.00	100,080.78	Aug-08-05	5.633%	VA - 75.00%	Paid Off - 360	Dec-15-04
120668835 1			296,000.00	295,182.41	Aug-15-05	5.683%	NJ - 80.00%	Paid Off - 360	Dec-03-04
120669298 1			164,000.00	164,376.36	Jul-28-05	5.433%	RI - 60.74%	Paid Off - 360	Dec-15-04
120671233 1			276,000.00	277,797.14	Jul-22-05	6.658%	FL - 80.00%	Paid Off - 360	Dec-22-04
120671940 1			280,000.00	280,267.27	Jul-18-05	6.383%	CA - 80.00%	Paid Off - 360	Dec-14-04
120672317 1			230,000.00	228,647.27	Jul-20-05	4.833%	CA - 63.89%	Paid Off - 360	Dec-09-04
120694926 1			167,000.00	167,418.30	Aug-02-05	5.483%	CA - 77.67%	Paid Off - 360	Dec-16-04
120135452 2			480,000.00	479,914.82	Aug-09-05	5.033%	CA - 78.05%	Paid Off - 360	Nov-10-04

					Page 18 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for August 25, 2005 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



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

120246589 2			640,000.00	639,255.64	Jul-28-05	4.983%	CO - 75.29%	Paid Off - 360	Jul-03-03
120252583 2			397,500.00	399,834.52	Jul-21-05	6.133%	PA - 75.00%	Paid Off - 360	Nov-19-04
120256371 2			534,300.00	534,603.28	Jul-27-05	5.233%	CA - 78.00%	Paid Off - 360	Sep-27-04
120460715 2			482,250.00	476,557.63	Aug-15-05	6.183%	MA - 75.00%	Paid Off - 360	Oct-19-04
120478008 2			840,000.00	840,945.99	Aug-01-05	5.083%	CA - 70.00%	Paid Off - 360	Nov-30-04
120511433 2			388,000.00	385,341.69	Jul-19-05	5.033%	CA - 80.00%	Paid Off - 360	Dec-15-04
120522494 2			476,600.00	475,377.69	Jul-18-05	6.183%	CA - 72.65%	Paid Off - 360	Nov-10-04
120545333 2			472,000.00	473,484.47	Aug-04-05	5.483%	CA - 80.00%	Paid Off - 360	Nov-17-04
120550862 2			379,750.00	379,202.65	Jul-28-05	5.033%	CA - 79.87%	Paid Off - 360	Dec-01-04
120555974 2			390,000.00	391,818.01	Aug-02-05	5.783%	CA - 70.91%	Paid Off - 360	Nov-12-04
120577063 2			400,000.00	396,357.21	Aug-02-05	5.883%	NJ - 80.00%	Paid Off - 360	Nov-04-04
120579029 2			612,000.00	615,782.05	Aug-01-05	6.083%	CA - 75.00%	Paid Off - 360	Nov-09-04
120589566 2			450,000.00	452,170.40	Jul-19-05	6.083%	CA - 69.23%	Paid Off - 360	Nov-16-04
120594366 2			740,800.00	742,966.78	Jul-27-05	5.583%	CA - 64.98%	Paid Off - 360	Dec-14-04
120609388 2			519,000.00	520,632.28	Aug-02-05	5.483%	CA - 75.00%	Paid Off - 360	Nov-24-04
120652011 2			538,000.00	538,952.69	Aug-05-05	5.483%	NV - 70.79%	Paid Off - 360	Dec-14-04
120594276 2			1,250,000.00	1,250,770.45	Jul-31-05	5.033%	CA - 69.44%	Repur/Subs - 360	Dec-02-04


					Page 19 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Realized Loss Report for August 25, 2005 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
	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 20 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Realized Loss Report for August 25, 2005 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 21 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Realized Loss Report for August 25, 2005 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 22 of 25				© COPYRIGHT 2005 Deutsche Bank


	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for August 25, 2005 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 23 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for August 25, 2005 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?							No

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


ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL

	Class A-X-2 PO-1 Component Principal Amount							0.00
	Class A-X-2 PO-2 Component Principal Amount							0.00
	Total Deferred Amount							0.00


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Current Senior Percentage					92.787435%	92.951897%	92.877526%
	Next Senior Percentage					74.445351%	92.855417%	86.519169%
	Current Subordinate Percentage					7.212565%	7.048103%	7.122474%
	Next Subordinate Percentage					25.554649%	7.144583%	13.480831%
	Current Senior Prepayment Percentage					100.000000%	100.000000%	100.000000%
	Next Projected Senior Prepayment Percentage					100.000000%	100.000000%	100.000000%
	Current Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%
	Next Projected Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%


				Page 24 of 25				© COPYRIGHT 2005 Deutsche Bank
	IndyMac INDX Mortgage Loan Trust 2005-AR2
	Mortgage Pass-Through Certificates

	Other Related Information for August 25, 2005 Distribution


	Other Related Information


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Scheduled principal
	1 Month Prior							1,893.83
	2 Months Prior							1,840.33
	3 Months Prior							3,386.42
	4 Months Prior							1,847.37
	5 Months Prior							3,412.87
	6 Months Prior							9,340.92
	7 Months Prior							492,082.48
	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 25 of 25				© COPYRIGHT 2005 Deutsche Bank

IndyMac Indx Mortgage Loan Trust 2005-AR2 8-K