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

                                   FORM 10-K

(Mark One)

     [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

     For the fiscal year ended:   December 31, 2004
                                  -----------------

                                      or

     [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

     For the transition period from               to
                                     -------------    -------------

                     Commission file number: 333-109272-26
                                             -------------


                CWABS Revolving Home Equity Loan Trust 2004-N,
         Revolving Home Equity Loan Asset Backed Notes, Series 2004-N
         ------------------------------------------------------------
            (Exact name of Registrant as specified in its charter)


           Delaware                                   95-4596514
-------------------------------             ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

c/o  Countrywide Home Loans, Inc.
     4500 Park Granada
     Calabasas, California                              91302
----------------------------------------    ------------------------------------
(Address of principal executive offices)             (Zip Code)

Registrant's telephone number, including area code:   (818) 225-3000
                                                      --------------

Securities registered pursuant to Section 12(b) of the Act:  None
                                                             ----

Securities registered pursuant to Section 12(g) of the Act:  None
                                                             ----

<PAGE>

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. [X] Yes [ ] No

     Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K (ss.229.405 of this chapter) is not contained
herein, and will not be contained, to the best of registrant's knowledge, in
definitive proxy or information statements incorporated by reference in Part
III of this Form 10-K or any amendment to this Form 10-K. [X]

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). [ ] Yes [X] No

     State the aggregate market value of the voting and non-voting common
equity held by non-affiliates computed by reference to the price at which the
common equity was last sold, or the average bid and asked price of such common
equity, as of the last business day of the registrant's most recently
completed second fiscal quarter. Not applicable
                                 --------------



                                      2
<PAGE>

                      DOCUMENTS INCORPORATED BY REFERENCE

                                     None.

                                *      *      *


     This Annual Report on Form 10-K (the "Report") is filed with respect to
the CWABS Revolving Home Equity Loan Trust, Series 2004-N (the "Trust"), a
statutory trust formed under the laws of the State of Delaware pursuant to the
trust agreement dated as of September 24, 2004 (the "Trust Agreement") among
CWABS, Inc., as depositor (the "Company"), Countrywide Home Loans Servicing
LP, as master servicer (the "Master Servicer"), and Wilmington Trust Company,
as owner trustee (the "Owner Trustee"), for the issuance of CWABS Revolving
Home Equity Loan Asset Backed Notes, Series 2004-N (the "Notes"), issued
pursuant to an Indenture, dated September 29, 2004 (the "Indenture"), between
the Trust and JPMorgan Chase Bank, N.A., as indenture trustee (the "Trustee").
The assets of the Trust are comprised of assets sold to the Trust pursuant to
a sale and servicing agreement, dated September 29, 2004 (the "Sale and
Servicing Agreement") among the Company, as depositor, Countrywide Home Loans,
Inc., as sponsor and master servicer (the "Master Servicer"), the Trust and
the Trustee, as indenture trustee. Certain information otherwise required to
be included in this Report by the Instructions to Form 10-K has been omitted
in reliance on the relief granted by the Commission to other companies in
similar circumstances, in particular, the relief granted in CWMBS, Inc.
(February 3, 1994) (collectively, the "Relief Letters").



                                      3
<PAGE>

                                    PART I


Item 1.    Business.

           Not applicable. See the Relief Letters.

Item 2.    Properties.

           Not applicable. See the Relief Letters.

Item 3.    Legal Proceedings.

           There were no material pending legal proceedings relating to the
           Trust to which any of the Trust, the Trustee, the Owner Trustee,
           the Master Servicer or the Company was a party or of which any of
           their respective properties was the subject during the fiscal year
           covered by this Report other than ordinary routine litigation
           incidental to the duties of the Trust, the Trustee, the Owner
           Trustee, the Master Servicer or the Company, nor is the Company
           aware of any such proceedings contemplated by governmental
           authorities.

Item 4.    Submission of Matters to a Vote of Security Holders.

           No matter was submitted to a vote of Noteholders, and no Noteholder
           consent was solicited during the fiscal year covered by this
           Report.



                                      4
<PAGE>

                                    PART II


Item 5.    Market for Registrant's Common Equity, Related Stockholder Matters
           and Issuer Purchases of Equity Securities.

           (a)  Item 201 of Regulation S-K:

                i.    Market Information. There is no established public
                      trading market for the Notes.

                ii.   Holders. As of December 31, 2004 there were less than
                      300 holders of record of the Notes.

                iii.  Dividends. Not applicable. See the Relief Letters.
                      (Information as to distributions to Noteholders is
                      provided in the Registrant's monthly filings on Form 8-K.)

                iv.   Securities Authorized for Issuance Under Equity
                      Compensation Plans. Not applicable.

                Item 701 of Regulation S-K.  Not applicable.

           (b)  Rule 463 of the Securities Act of 1933. Not applicable.

           (c)  Item 703 of Regulation S-K. Not applicable as the Registrant
                has no class of equity securities registered pursuant to
                section 12 of the Securities Exchange Act of 1934.

Item 6.    Selected Financial Data.

           Not applicable. See the Relief Letters.

Item 7.    Management's Discussion and Analysis of Financial Condition and
           Results of Operation.

           Not applicable. See the Relief Letters.

Item 7A    Quantitative and Qualitative Disclosures about Market Risk.

           Not applicable.

Item 8.    Financial Statements and Supplementary Data.

           Not applicable. See the Relief Letters.



                                      5
<PAGE>

Item 9.    Changes in and Disagreements With Accountants on Accounting and
           Financial Disclosure.

           None.

Item 9A.   Controls and Procedures.

           Not applicable. The Registrant is an Asset-Backed Issuer (as
           defined in Exchange Act Rule 15d-14(g)) and is therefore not
           required to disclose information under Item 307 of Regulation S-K.
           See Item 307 of Regulation S-K and Exchange Act Rule 15d-15(a). The
           Registrant is an Asset-Backed Issuer (as defined in Exchange Act
           Rule 15d-14(g)) and is therefore not required to disclose
           information under Item 308 of Regulation S-K. See Instruction 2 to
           Item 308 of Regulation S-K and Exchange Act Rule 15d-15(a).


Item 9B.   Other Information.

           None.



                                      6
<PAGE>

                                   PART III


Item 10.   Directors and Executive Officers of the Registrant.

           Not applicable. See the Relief Letters.

Item 11.   Executive Compensation.

           Not applicable. See the Relief Letters.

Item 12.   Security Ownership of Certain Beneficial Owners and Management.

           Information required by Item 201(d) of Regulation S-K: Not
           applicable.

           Information required by Item 403 of Regulation S-K:

           (a) Not applicable. See the Relief Letters.

           (b) Not applicable. See the Relief Letters.

           (c) Not applicable. See the Relief Letters.

Item 13.   Certain Relationships and Related Transactions.

           Not applicable.  See the Relief Letters.

Item 14.   Principal Accounting Fees and Services.

           Not applicable. The Registrant is an Asset-Backed Issuer (as
           defined in Exchange Act Rule 15d-14(g)) and is therefore not
           required to disclose this information. See Instructions to Item 14.



                                      7
<PAGE>

                                    PART IV

Item 15.   Exhibits and Financial Statement Schedules.

           (a)  (1)  Pursuant to the Sale and Servicing Agreement, the Master
                     Servicer is required (i) to deliver an annual statement
                     as to compliance with the provisions of the Sale and
                     Servicing Agreement and certain other matters (the
                     "Annual Statement of the Master Servicer") and (ii) to
                     cause a firm of independent public accountants to deliver
                     an annual report as to compliance with the servicing
                     provisions of the Sale and Servicing Agreement (the
                     "Annual Report of the Firm of Accountants"). The Annual
                     Statement of the Master Servicer is attached as Exhibit
                     99.1 to this Report. The Annual Report of the Firm of
                     Accountants is attached as Exhibit 99.2 to this Report.
                     See Relief Letters.

                (2)  Not applicable.

                (3)  The required exhibits are as follows:

                     o  Exhibit 3(i): Copy of Company's Certificate of
                        Incorporation (Filed as an Exhibit to Registration
                        Statement on Form S-3 (File No. 33-11095)).

                     o  Exhibit 3(ii): Copy of Company's By-laws (Filed as an
                        Exhibit to Registration Statement on Form S-3 (File
                        No. 33-11095)).

                     o  Exhibit 4(i): Sale and Servicing Agreement (Filed as
                        part of the Registrant's Current Report on Form 8-K
                        filed on October 18, 2004).

                     o  Exhibit 4(ii): Indenture (Filed as part of the
                        Registrant's Current Report on Form 8-K filed on
                        October 18, 2004).

                     o  Exhibit 31: Rule 15d-14(a) Certification.

                     o  Exhibit 99.1: Annual Statement of the Master Servicer.

                     o  Exhibit 99.2: Annual Report of the Firm of
                        Accountants.

                     o  Exhibit 99.3: Audited financial statements of Ambac
                        Assurance Corporation and subsidiaries.

                     o  Exhibit 99.5: Trust Agreement (Filed as part of the
                        Registrant's Current Report on Form 8-K filed on
                        October 18, 2004).



                                      8
<PAGE>

           (b)  See subparagraph (a)(3) above.

           (c)  Not applicable. See the Relief Letters.



                                      9
<PAGE>

                                  SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed
on its behalf by the undersigned, thereunto duly authorized.

                                      CWABS REVOLVING HOME EQUITY LOAN TRUST,
                                      SERIES 2004-N, REVOLVING HOME EQUITY LOAN
                                      ASSET BACKED NOTES, SERIES 2004-N

                                      By:  Countrywide Home Loans, Inc.,
                                           as Master Servicer*

                                      By:  Countrywide GP, Inc.


                                      By:  /s/ Joseph M. Candelario
                                           -------------------------------
                                           Name:   Joseph M. Candelario
                                           Title:  First Vice President

                                      Date: March 30, 2005









--------------

*    This Report is being filed by the Master Servicer on behalf of the Trust.
     The Trust does not have any officers or directors.




                                      10
<PAGE>

     SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO
SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES
PURSUANT TO SECTION 12 OF THE ACT.

     No such annual report, proxy statement, form of proxy or other soliciting
material has been, or will be, sent to Noteholders. See the Relief Letters.



                                      11
<PAGE>

                                 EXHIBIT INDEX



Exhibit        Document
-------        --------


3(i)           Company's Certificate of Incorporation (Filed as an Exhibit to
               Registration Statement on Form S-3 (File No. 33-11095))*

3(ii)          Company's By-laws (Filed as an Exhibit to Registration Statement
               on Form S-3 (File No. 33-11095))*

4(i)           Sale and Servicing Agreement (Filed as part of the Company's
               Current Report on Form 8-K filed on October 18, 2004)*

4(ii)          Indenture (Filed as part of the Company's Current Report on
               Form 8-K filed on October 18, 2004)*

31             Rule 15d-14(a) Certification

99.1           Annual Statement of the Master Servicer

99.2           Annual Report of the Firm of Accountants

99.3           Audited financial statements for the year ended December 31,
               2004 for Ambac Assurance Corporation**

99.5           Trust Agreement (Filed as part of the Registrant's Current
               Report on Form 8-K filed on October 18, 2004)*




--------------

*    Incorporated herein by reference.
**   Incorporation by reference to the consolidated financial statements of
     Ambac Assurance Corporation and subsidiaries as of December 31, 2004 and
     2003, and for each of the years in the three-year period ended December
     31, 2004, which report appears in the Annual Report on Form 10-K of Ambac
     Financial Group, Inc., which was filed with the Securities and Exchange
     Commission on March 15, 2005 (Securities and Exchange Commission File No.
     1-10777).



                                      12